QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois. Agenda. October 10, Finance Committee Meeting - District Conference Room
|
|
- Peregrine Gervase Pitts
- 5 years ago
- Views:
Transcription
1 FINANCIAL REPORTS
2 QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois Agenda October 10, Finance Committee Meeting - District Conference Room 5:30 P.M. Approval of Minutes September 12, Review of Monthly Financial Reports: Behrens Cash Balance Balance Sheet Revenue and Expense Summary Revenue and Expense Detail Investment Report 2017 General Obligation Bond General Obligation Bond Recommended Approval to the Full Board Paid Invoices Over $2,000 Check Register - Full Monthly New Business Board Agenda Items Public Input: Each speaker may have up to 3 minutes for comments
3 QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois Finance Meeting September 12, Conference Room 5:30 P.M. The Finance Committee of the Board of Commissioners of the Quincy Park District held a finance committee meeting in the Conference Room at 1231 Bonansinga Drive, Quincy, IL. Those present included: Commissioner Kelly Stupasky, Chair of the Finance Committee and President Bob Gough. Commissioner John Frankenhoff joined the meeting at 5:45 p.m. Staff in attendance included: Executive Director Rome Frericks, Director of Business Services Don Hilgenbrinck and Administrative Assistant - Mary Arp. The meeting was called to order by Chair Stupasky. The finance meeting minutes from August 8, were approved by unanimous consent. Director Hilgenbrinck reviewed the financial reports and noted that Westview is slightly short from budget but it could be made up this fall. He explained that as they work on the budget, they will have a better idea of how the year will end. Marina numbers continue to be short this year. Batting Cage numbers will level off in September. Indian Mounds Pool has a loss and there are still outstanding invoices. He noted that the paid invoices over $2,000 included roofing and fountain work. The Public Funds Investment Act was discussed and Director Hilgenbrinck noted that we can now invest in corporate funds. There was discussion regarding this option. It was agreed that the additional risk did not warrant investing in corporate funds. President Gough stated that he and Rome met with Jeff Conte and Mayor Moore with the City to discuss an easement for a well on Quinsippi Island. He explained that they discussed granting the City the easement to drill the well and the City would rebate the Park District s water bills. They agreed that the funds would be set aside for bridge repair. It was generally agreed that the Park District would hold these funds. The City would have no liability for bridge maintenance. There was discussion regarding bridge traffic. He stated that official paperwork needed to be completed but hopefully this could be presented to the full Board at the October Board meeting. It was noted that the next bridge inspection is due August 2019 and the average annual water cost is approximately $66,500. There was discussion regarding funding for the bridge and options for funding in the future. Jeff Kerkhoff agreed that the District should not invest in corporate funds at this time. With no further business to discuss, the meeting was adjourned. Secretary Chairman Date Date
4 BEHRENS REPORT CASH BALANCE REPORT FINANCIAL STATEMENT
5 QUINCY PARK DISTRICT FUND AND DEPARTMENT CODES FUND DEPT 10 CORPPORATE 00 ERAL 01 OFFICE OF BOARD 02 EXEC DIR 03 DIR OF BUS SERV 04 DIR OF PARKS 04 DIR OF PARKS 12 EMERCY FLOOD 13 BOEHL PARK MAINTENANCE 14 HERITAGE TREE 15 ERAL DONATION 16 MARKETING COORDINATOR 24 ADMINISTRATIVE BUILDING 11 WORKING CASH 00 ERAL 20 RECREATION 00 ERAL 20 PROGRAMS 21 REC - SEASONAL ASSISTANTS 22 REC SUP 2 - SHANE 23 DIR OF PRGM SERV-BRUNS 25 IMP 26 WAC 27 BATTING CAGE 28 REC SUP 1 - ADAM 30 MUSEUM 00 ERAL 31 LOG CABINS 32 VILLA KATHERINE 33 AUTO MUSEUM 34 WASHINGTON PK 35 LORENZO BULL PARK 36 CLARK STATUE 37 IMP PARK MUSEUM 32 PENSION/IMRF 00 ERAL 33 UNEMPLOYMENT COMP 00 ERAL 34 LIABILITY INSURANCE 00 ERAL 35 AUDIT 00 ERAL 36 PARK SECURITY 00 ERAL 37 PAVING & LIGHTING 00 ERAL 40 DEBT SERVICE 00 ERAL 50 CAPITAL PROJECT FUNDS 00 ERAL 60 RIVERFRONT DEVELOPMENT 61 BONDS 63 TENNIS 64 TRAIL DEVELOPMENT 66 BOB MAYS PARK DEV 67 NATIVE AMERICAN MOTIF 68 DEBT CERTIFICATE 2013 (MARINA) 70 WASHINGTON PARK DEV 71 BAYVIEW PROPERTY DEV. FUND DEPT 60 WESTVIEW 00 ERAL 51 THE SCOTTY 52 PRO SHOP 53 MAINTENANCE 54 CART RENTAL 55 CONCESSION 57 SHIH SCHOLARSHIP 61 MARINA 00 ERAL 41 DREDGE 71 BOEHL ESTATE TRUST 00 ERAL
6 10/02/ 08:53 AM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page 1/2 User: lfischer : DB: Quincy Park Dist PERIOD ENDING ACCOUNT Fund 60 - Westview Dept 00 - General Net - Dept 00 - General 30, , , , , , ,50 257,21 256,29 ORIG VS YTD (79,452.22) (70,665.55) 8, , , , YTD VS PREV YTD 1, , , Dept The Scotty Net - Dept The Scotty Dept Pro Shop Net - Dept Pro Shop 4, , , , , , ,20 40,20 15,00 (16,623.96) (13,803.41) 2, , (4,320.61) 32, , (4,320.61) (4,320.61) 5, (6,044.81) (11,646.98) Dept Maintenance Net - Dept Maintenance Dept WV Cart Rental Net - Dept WV Cart Rental Dept Concession Net - Dept Concession Dept Shih Scholarship Net - Dept Shih Scholarship 38, (38,832.85) 24, , , , , , (330,028.97) 188, , , , , , , (461,778.00) 221,50 6,50 215,00 128,50 100,10 28,40 3 1,00 (97) (131,749.03) (131,749.03) (33,051.00) , (26,990.03) (25,223.28) 1, (3.11) (1,00) (996.89) 310, (310,510.14) 191, , , , , , , , (2,833.00) 2, , (2,338.98) (3,184.94) (845.96) 8.38 (8.38) NET OF REVENUES & EXPENDITURES 71, , , , , , ,73 866, , (156,120.32) (242,039.45) 85, , , , , , (21,582.78)
7 10/02/ 08:53 AM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page 2/2 User: lfischer : DB: Quincy Park Dist PERIOD ENDING ACCOUNT Fund 61 - Marina Dept 00 - General Net - Dept 00 - General 6, , (5,176.62) 174, , , ,05 182, , ORIG VS YTD (9,100.61) (61,208.35) (52,107.74) 168, , , YTD VS PREV YTD 6, (46,915.72) (53,019.00) NET OF REVENUES & EXPENDITURES 6, , (5,176.62) 174, , , ,05 182, , (9,100.61) (61,208.35) 52, , , , , (46,915.72) 53, ALL FUNDS - ALL FUNDS NET OF REVENUES & EXPENDITURES 78, , (4,173.61) 937, , , ,102,78 1,048, , (165,220.93) (303,247.80) 138, , , , , (23,629.42) 31,436.22
8 10/02/ 08:55 AM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page 1/1 User: lfischer : DB: Quincy Park Dist PERIOD ENDING ACCOUNT Fund 20 - Recreation Dept Batting Cage Net - Dept Batting Cage Dept Batting Cage Net - Dept Batting Cage 6, , , , , , (2,286.53) 24, , , ,80 80, (2,325.00) 26,00 13,60 12,40 ORIG VS YTD (17,173.95) (17,212.42) (38.47) (1,558.75) , , , , , , , YTD VS PREV YTD (9,063.88) (3,233.70) 5, (951.27) , NET OF REVENUES & EXPENDITURES 7, , , , , , ,80 93, , (18,732.70) (16,730.83) (2,001.87) 95, , , (10,015.15) (3,171.31) (6,843.84) - ALL FUNDS - ALL FUNDS NET OF REVENUES & EXPENDITURES 7, , , , , , ,80 93, , (18,732.70) (16,730.83) (2,001.87) 95, , , (10,015.15) (3,171.31) (6,843.84)
9 10/02/ 08:55 AM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page 1/1 User: lfischer : DB: Quincy Park Dist PERIOD ENDING ACCOUNT Fund 20 - Recreation Dept Indian Mounds Pool Net - Dept Indian Mounds Pool Dept IMP Concession Net - Dept IMP Concession Dept IMP Lessions Net - Dept IMP Lessions Dept IMP Parties Net - Dept IMP Parties 2, (2,713.26) (182.94) 49, , (40,552.66) 22, , , , , , , , ,00 111, (57,172.00) 26,80 22,75 4,05 4,00 2,65 1,35 3, ,70 ORIG VS YTD (4,711.06) (21,330.40) (16,619.34) (4,044.34) (3,280.75) (24.00) (177.25) (153.25) (32) (47.10) , , (32,191.80) 24,44 22, , ,92 2, , , , YTD VS PREV YTD (831.86) 7, , (1,684.34) (3,123.81) (1,439.47) (51.75) (107.75) (235.00) (102.60) NET OF REVENUES & EXPENDITURES 2, (2,896.20) 78, , (33,335.90) 87,80 136, (49,072.00) (9,099.40) (24,835.50) 15, , , (26,389.86) (2,695.20) 4, (6,946.04) - ALL FUNDS - ALL FUNDS NET OF REVENUES & EXPENDITURES 2, (2,896.20) 78, , (33,335.90) 87,80 136, (49,072.00) (9,099.40) (24,835.50) 15, , , (26,389.86) (2,695.20) 4, (6,946.04)
10 Account Number Account Description Quincy Park District Cash Balance Report Balance August Balance September Net Change Cash Reserve Required 12/31/ CASH-CORP ERAL $1,043, $1,204, $160, $1,021, SHORT-TERM INVESTMENTS-CORP $ $ $ CASH-EMERCY FLOOD $6, $6, $ CASH-BOEHL PARK MAINTENANCE $10, $10, $ CASH-HERITAGE TREE $16, $16, $ CASH-ERAL DONATION $188, $203, $15, CASH-WORKING CASH $179, $179, $ CASH-REC ERAL $563, $649, $86, $211, CASH-MUSEUM ERAL $285, $333, $48, $139, CASH-SOCIAL SECURITY $139, $179, $39, $112, CASH-PENSION/IMRF $219, $267, $48, $105, CASH-UNEMPLOYMENT COMPENSATION $211, $234, $22, $60, CASH-LIABILITY INSURANCE $437, $614, $177, $248, CASH-AUDIT $13, $17, $3, $9, CASH-PARK SECURITY $231, $273, $42, $112, CASH-PAVING & LIGHTING $71, $80, $9, $9, CASH-DEBT SERVICE ERAL $ $ $ CASH-BOND 2012A RETIREMENT $76, $109, $33, CASH-BOND RETIREMENT $572, $870, $298, CASH DEBT CERT 2013 RETIREMENT $ $ $ CASH-CAPITAL FUND ERAL $ $ $ CASH-RIVERFRONT DEVELOPMENT $1, $1, $ CASH-BOND 2015 $ $ $ CASH-BOND 2015A $ $ $ CASH-BOND 2016 $ $ $ CASH-BOND 2017 $231, $228, ($3,582.88) CASH-BOND $433, $427, ($5,241.22) CASH-TENNIS $ $ $ CASH-TRAIL DEVELOPMENT $236, $236, $ CASH-BAYVIEW PROPERTY DEV $39, $39, $ CASH-WESTVIEW ERAL $383, $384, $ $211, CASH-SHIH SCHOLARSHIP $4, $4, $ CASH-MARINA ERAL $108, $102, ($5,846.56) $45, CASH-DREDGE $ $ $ CASH - BOEHL TRUST SSB $ $ $ $5,705, $6,678, $972,653.39
11 10/02/ 05:03 PM DB: Quincy Park District Fund 10 Corporate GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 1/16 Description PERIOD ENDED PERIOD ENDED Cash-Corp General Short Term Investments Receivable Taxes-Corp General Misc Receivables Petty Cash-Dir Bus Serv Cash-Emergency Flood Cash-Boehl Park Maintenance Cash-Heritage Tree Cash-General Donation 823, ,00 796, , , , , ,204, ,00 840,00 2, , , , , Total Assets 2,571, ,185, *** Liabilities *** Accounts Payable Deferred Revenue Gift Certificates Unemployment Liability IMRF Withholding FICA Withholding Liability Elective Ins W/H-Cafeteria 1, ,75 3, , , ,00 4, (803.83) Total Liabilities 817, , *** Fund Balance *** Fund Equity 1,508, ,751, Total Fund Balance 1,508, ,751, Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 1,508, , ,753, ,571, ,751, , ,339, ,185,499.92
12 10/02/ 05:03 PM DB: Quincy Park District Fund 11 Working Cash GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 2/16 Description PERIOD ENDED PERIOD ENDED Cash-Working Cash 179, , Total Assets 179, , *** Liabilities *** Total Liabilities *** Fund Balance *** Fund Equity 179, , Total Fund Balance 179, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 179, , , , , ,545.12
13 10/02/ 05:03 PM DB: Quincy Park District Fund 20 Recreation GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 3/16 Description PERIOD ENDED PERIOD ENDED Cash-Rec General Receivable Taxes-Rec General Petty Cash-Batting Cage 521, , , ,00 35 Total Assets 999, ,154, *** Liabilities *** Accounts Payable Deferred Revenue 1, , ,50 Total Liabilities 479, , *** Fund Balance *** Fund Equity 439, , Total Fund Balance 439, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 439, , , , , , , ,154,049.35
14 10/02/ 05:03 PM DB: Quincy Park District Fund 30 Museum GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 4/16 Description PERIOD ENDED PERIOD ENDED Cash-Museum General Receivable Taxes-Museum 243, ,22 333, ,60 Total Assets 434, , *** Liabilities *** Deferred 191,22 201,60 Total Liabilities 191,22 201,60 *** Fund Balance *** Fund Equity 207, , Total Fund Balance 207, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 207, , , , , , , ,149.81
15 10/02/ 05:03 PM DB: Quincy Park District Fund 31 Social Security GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 5/16 Description PERIOD ENDED PERIOD ENDED Cash-Social Security Receivable Taxes-Social Secure 116, ,00 179, ,50 Total Assets 296, , *** Liabilities *** Deferred 180,00 154,50 Total Liabilities 180,00 154,50 *** Fund Balance *** Fund Equity 82, , Total Fund Balance 82, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 82, , , , , , , ,538.57
16 10/02/ 05:03 PM DB: Quincy Park District Fund 32 Pension/IMRF GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 6/16 Description PERIOD ENDED PERIOD ENDED Cash-Pension/IMRF Receivable Taxes-Pension/IMRF 250, ,00 267, ,00 Total Assets 405, , *** Liabilities *** Deferred 155,00 180,00 Total Liabilities 155,00 180,00 *** Fund Balance *** Fund Equity 193, , Total Fund Balance 193, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 193, , , , , , , ,453.90
17 10/02/ 05:03 PM DB: Quincy Park District Fund 33 Unemployment Compensation GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 7/16 Description PERIOD ENDED PERIOD ENDED Cash-Unemployment Compensation Receivable Taxes-Unemp Comp 200, ,00 234, ,00 Total Assets 275, , *** Liabilities *** Deferred 75,00 80,00 Total Liabilities 75,00 80,00 *** Fund Balance *** Fund Equity 197, , Total Fund Balance 197, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 197, , , , , , , ,554.93
18 10/02/ 05:03 PM DB: Quincy Park District Fund 34 Liability Insurance GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 8/16 Description PERIOD ENDED PERIOD ENDED Cash-Liability Insurance Receivable Taxes-Liability Ins Prepaid Ins-Bldg & Contents Prepaid Ins-Pub Official Liab Prepaid Ins-Auto Prepaid Ins-General Liability Prepaid Ins-Workmen's Comp 394, ,50 86, , , , ,50 59, , , , Total Assets 905, ,106, *** Liabilities *** Deferred Revenue 388,50 388,50 Total Liabilities 388,50 388,50 *** Fund Balance *** Fund Equity 479, , Total Fund Balance 479, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 479, , , , , , , ,106,532.78
19 10/02/ 05:03 PM DB: Quincy Park District Fund 35 Audit GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 9/16 Description PERIOD ENDED PERIOD ENDED Cash-Audit Receivable Taxes-Audit 16, ,50 17, ,50 Total Assets 27, , *** Liabilities *** Deferred Revenue 11,50 11,50 Total Liabilities 11,50 11,50 *** Fund Balance *** Fund Equity 19, , Total Fund Balance 19, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 19, (3,787.86) 16, , , (1,670.90) 17, ,967.86
20 10/02/ 05:03 PM DB: Quincy Park District Fund 36 Park Security GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 10/16 Description PERIOD ENDED PERIOD ENDED Cash-Park Security Receivable Taxes-Park Security 226, ,35 273, ,00 Total Assets 385, , *** Liabilities *** Accounts Payable Deferred Revenue , ,00 Total Liabilities 159, , *** Fund Balance *** Fund Equity 203, , Total Fund Balance 203, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 203, , , , , , , ,453.52
21 10/02/ 05:03 PM DB: Quincy Park District Fund 37 Paving & Lighting GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 11/16 Description PERIOD ENDED PERIOD ENDED Cash-Paving & Lighting Receivable Taxes-Pav & Light 51, ,87 80, ,60 Total Assets 83, , *** Liabilities *** Deferred Revenue 31,87 33,60 Total Liabilities 31,87 33,60 *** Fund Balance *** Fund Equity 51, , Total Fund Balance 51, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 51, (63.98) 51, , , , , ,412.45
22 10/02/ 05:03 PM DB: Quincy Park District Fund 40 Debt Service Funds GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 12/16 Description PERIOD ENDED PERIOD ENDED Rec Taxes-Debt Service General Cash-Bond 2012a Retirement Cash-Bond 2017 Retirement Cash-Bond Retirement 1,012, , , ,014, , , Total Assets 1,781, ,994, *** Liabilities *** Deferred Tax Anticipation 1,012, ,30 1,014, ,30 Total Liabilities 1,547, ,549, *** Fund Balance *** Fund Equity (526,395.22) (523,112.14) Total Fund Balance (526,395.22) (523,112.14) Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance (526,395.22) 759, , ,781, (523,112.14) 967, , ,994,501.65
23 10/02/ 05:03 PM DB: Quincy Park District Fund 50 Capital Fund GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 13/16 Description PERIOD ENDED PERIOD ENDED Cash-Riverfront Development Cash - Bond 2017 Cash-Bond Cash-Cedar Creek Cash-Bayview Property Dev 1, , , , , , , , , Total Assets 689, , *** Liabilities *** Total Liabilities *** Fund Balance *** Fund Equity 499, , Total Fund Balance 499, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 499, , , , , , , ,581.48
24 10/02/ 05:03 PM DB: Quincy Park District Fund 60 Westview GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 14/16 Description PERIOD ENDED PERIOD ENDED Cash-Westview General Petty Cash-Westview General Fixed Assets (non-depr) Fixed Assets Accumulated Depreciation Inventory-Pro Shop Petty Cash-Concession Inventory-Concession Cash-Shih Scholarship 313, ,05 870, ,417, (2,364,482.18) 17, , , ,05 4,328, (2,549,219.37) 20, , Total Assets 2,261, ,190, *** Liabilities *** Accounts Payable Gift Certificates Green Fee Pc Liability Cart Pcard Liability , , , , , , Total Liabilities 81, , *** Fund Balance *** Fund Equity 2,020, ,973, Total Fund Balance 2,020, ,973, Beginning Fund Balance Net of VS Fund Balance Adjustments Ending Fund Balance Total Liabilities And Fund Balance 1,986, , , ,159, ,261, ,986, , (12,763.35) 2,111, ,190,986.44
25 10/02/ 05:03 PM DB: Quincy Park District Fund 61 Marina GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 15/16 Description PERIOD ENDED PERIOD ENDED Cash-Marina General Petty Cash Fixed Assets Accumulated Depreciation 69, ,916, (1,159,758.05) 102, ,940, (1,236,185.43) Total Assets 826, , *** Liabilities *** Total Liabilities *** Fund Balance *** Fund Equity 825, , Total Fund Balance 825, , Beginning Fund Balance Net of VS Fund Balance Adjustments Ending Fund Balance Total Liabilities And Fund Balance 810, , , , , , , ,985.20
26 10/02/ 05:03 PM DB: Quincy Park District Fund 71 Boehl Estate Trust GL Number *** Assets *** COMPARATIVE BALANCE SHEET FOR QUINCY PARK DISTRICTPage: 16/16 Description PERIOD ENDED PERIOD ENDED Cash - Boehl Trust SSB Short Term Investment (1,803.63) 353, , Total Assets 351, , *** Liabilities *** Total Liabilities *** Fund Balance *** Fund Equity Fund Equity - Restricted 11, , , , Total Fund Balance 353, , Beginning Fund Balance Net of VS Ending Fund Balance Total Liabilities And Fund Balance 353, (1,803.63) 351, , , , ,964.83
27 REVENUE AND EXPENDITURE SUMMARY
28 10/03/ 02:07 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 1/5 DB: Quincy Park Dis PERIOD ENDING ACCOUNT Fund 10 - Corporate Net MERCHANDISE Net FEES Net RENT Net DONATIONS/GRANTS Net OTHER INCOME Net TAXES Total Revenue: Net TRANSFERS IN Total Transfers-In: Net PERSONNEL-EXEMPT Net PERSONNEL-NON EXEMPT Net PERSONNEL-FULL TIME UNION Net PERSONNEL-SEASONAL UNION Net PERSONNEL-OTHER Net PERSONNEL BENEFITS Net COMMODITIES Net SERVICES Net TRAVEL & COMM Total Expenditure: Net TRANSFER OUT Total Transfers-Out: Net CAPITAL Total Capital Outlay: FUND TOTALS NET OF REVENUES & EXPENDITURES ,83 4, , , , , , , , , , , , , , , , , BOARD SUMMARY REPORT 4, , , , ,167, , , , , , , , , , , , , , , , , ,00 9,35 1, ,130,00 1,181, ,92 109,92 253, , , ,00 6,00 134,26 220, , , ,331, , , ,50 2,50 (84,627.00) 1, ,13 15, , , , , , , , , , , , , , , ,70 (249.00) 195, , ,105, ,349, , , , , , , , , , , , , , , , , , , , , (23,053.52) Fund 20 - Recreation Net MERCHANDISE Net CONCESSIONS Net FEES Net RENT Net DONATIONS/GRANTS Net OTHER INCOME Net TAXES Total Revenue: Net PERSONNEL-EXEMPT Net PERSONNEL-NON EXEMPT Net PERSONNEL-SEASONAL UNION Net PERSONNEL-OTHER Net PERSONNEL BENEFITS Net COMMODITIES Net SERVICES Net TRAVEL & COMM Total Expenditure: Net TRANSFER OUT Total Transfers-Out: Net CAPITAL Total Capital Outlay: FUND TOTALS NET OF REVENUES & EXPENDITURES , , , , , , , , , , , , , , , ,50 15, , , , , , , , , , ,00 25,00 21, , , ,30 49,20 281,00 11,30 18,50 25,95 483,80 873,05 166, , , ,80 188,10 62,20 9,25 725, ,00 90,00 31,10 31,10 26, , , , , , , , , , , , ,29 49,29 87, , , , , ,50 11, , , , , , , , , , ,00 90,00 78, , , ,00 11,00 115,01 115,01 (126,01)
29 10/03/ 02:07 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 2/5 DB: Quincy Park Dis PERIOD ENDING ACCOUNT Fund 30 - Museum Net MERCHANDISE Net RENT Net TAXES Total Revenue: Net PERSONNEL-EXEMPT Net PERSONNEL-FULL TIME UNION Net PERSONNEL-SEASONAL UNION Net PERSONNEL BENEFITS Net COMMODITIES Net SERVICES Net TRAVEL & COMM Total Expenditure: Net TRANSFER OUT Total Transfers-Out: FUND TOTALS NET OF REVENUES & EXPENDITURES , , , , , , , , , BOARD SUMMARY REPORT , , , , , , , , , , , ,50 7,95 192,00 201,45 25,14 44, ,91 14,88 37, ,60 1,46 181, ,00 5,00 15, , , , , , , , , , ,30 183, , , , , , , , ,00 5,00 72, Fund 31 - Social Security Net MERCHANDISE Net TAXES Total Revenue: Net PERSONNEL BENEFITS Total Expenditure: FUND TOTALS NET OF REVENUES & EXPENDITURES , , , , , , , , , , ,50 155,10 150,00 150,00 5, , , , , , , , , , , Fund 32 - Pension/IMRF Net MERCHANDISE Net TAXES Total Revenue: Net PERSONNEL BENEFITS Total Expenditure: FUND TOTALS NET OF REVENUES & EXPENDITURES , , , , , , , , , , ,60 210,00 211,60 140,00 140,00 71, , , , , , , , , , , , Fund 33 - Unemployment Compensation Net MERCHANDISE Net TAXES Total Revenue: Net PERSONNEL BENEFITS Total Expenditure: FUND TOTALS NET OF REVENUES & EXPENDITURES , , , , , , , , , , ,35 80,00 81,35 80,00 80,00 1, , , , , , , , , , , , Fund 34 - Liability Insurance Net MERCHANDISE Net INVESTMENT Net OTHER INCOME Net TAXES Total Revenue: Net COMMODITIES Net SERVICES Total Expenditure: Net TRANSFER OUT Total Transfers-Out: FUND TOTALS NET OF REVENUES & EXPENDITURES , , , , , , , , , , , , , , , , ,45 388,50 390,95 329, ,00 331, , , , , , , , , , , , , , , , , , (11,226.34)
30 10/03/ 02:07 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 3/5 DB: Quincy Park Dis PERIOD ENDING ACCOUNT Fund 35 - Audit Net MERCHANDISE Net TAXES Total Revenue: Net COMMODITIES Net SERVICES Total Expenditure: FUND TOTALS NET OF REVENUES & EXPENDITURES , , , BOARD SUMMARY REPORT , , , , (3,787.86) 10 11,50 11, ,40 12,80 (1,20) , , , , , , , (1,670.90) Fund 36 - Park Security Net MERCHANDISE Net TAXES Total Revenue: Net PERSONNEL-EXEMPT Net PERSONNEL-NON EXEMPT Net PERSONNEL BENEFITS Net COMMODITIES Net SERVICES Net TRAVEL & COMM Total Expenditure: Net TRANSFER OUT Total Transfers-Out: Net CAPITAL Total Capital Outlay: FUND TOTALS NET OF REVENUES & EXPENDITURES , , , , , , , , , , , , , , , ,50 5,50 6, , , ,45 160,00 161,45 47, , ,72 26,30 15, ,60 139, ,50 5,50 37,00 37,00 (20,154.00) , , , , , , , , , , , , , , , , ,50 5,50 29, , , Fund 37 - Paving & Lighting Net MERCHANDISE Net TAXES Total Revenue: Net COMMODITIES Total Expenditure: Net CAPITAL Total Capital Outlay: FUND TOTALS NET OF REVENUES & EXPENDITURES , , ,60 16,60 (12,336.22) , , , , ,60 18,60 (63.98) 35 32,00 32,35 13,00 13,00 19,00 19, , , , , , , , , Fund 40 - Debt Service Funds Net TAXES Total Revenue: Net TRANSFERS IN Total Transfers-In: Net SERVICES Total Expenditure: FUND TOTALS NET OF REVENUES & EXPENDITURES 155, , , , , , , , , , ,43 103,43 42, , , , , , , , , , , , , , ,874.48
31 10/03/ 02:07 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 4/5 DB: Quincy Park Dis PERIOD ENDING ACCOUNT Fund 50 - Capital Fund Net MERCHANDISE Net DONATIONS/GRANTS Net OTHER INCOME Total Revenue: Net TRANSFERS IN Total Transfers-In: Net COMMODITIES Net SERVICES Total Expenditure: Net TRANSFER OUT Total Transfers-Out: Net CAPITAL Total Capital Outlay: FUND TOTALS NET OF REVENUES & EXPENDITURES , , (21,420.69) BOARD SUMMARY REPORT 3, , ,00 1,607, , , , , ,542, ,542, , ,35 1,215, ,218, ,357, ,357, ,00 150,00 3,115,70 3,115,70 (689,762.00) , , (8,698.17) 5, ,00 905, ,50 42,50 5, , ,50 42,50 548, , , , , (803,485.04) Fund 60 - Westview Net MERCHANDISE Net CONCESSIONS Net FEES Net RENT Net DONATIONS/GRANTS Net OTHER INCOME Net TAXES Total Revenue: Net TRANSFERS IN Total Transfers-In: Net PERSONNEL-EXEMPT Net PERSONNEL-NON EXEMPT Net PERSONNEL-FULL TIME UNION Net PERSONNEL-SEASONAL UNION Net PERSONNEL-OTHER Net PERSONNEL BENEFITS Net COMMODITIES Net SERVICES Net TRAVEL & COMM Total Expenditure: Net TRANSFER OUT Total Transfers-Out: Net CAPITAL Total Capital Outlay: FUND TOTALS NET OF REVENUES & EXPENDITURES 5, , , , , , , , ,36 13, , , , (2,057.70) 31, , , , , , , , , , , , , , , , , , , , ,03 117,00 489,00 226,50 6,50 12,50 15,20 918,73 145, ,00 82, ,00 6,00 48,08 359,20 29,50 7,15 839, ,00 5,00 22,00 22,00 51, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , (3,757.85)
32 10/03/ 02:07 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 5/5 DB: Quincy Park Dis PERIOD ENDING ACCOUNT Fund 61 - Marina Net MERCHANDISE Net RENT Net OTHER INCOME Total Revenue: Net PERSONNEL-EXEMPT Net PERSONNEL-NON EXEMPT Net PERSONNEL-FULL TIME UNION Net PERSONNEL-OTHER Net PERSONNEL BENEFITS Net COMMODITIES Net SERVICES Net TRAVEL & COMM Total Expenditure: Net TRANSFER OUT Total Transfers-Out: FUND TOTALS NET OF REVENUES & EXPENDITURES 6, (7) 7, , , , , , , (13,280.17) BOARD SUMMARY REPORT 37, , , , , , , , , , , , , , ,80 144, ,05 19, ,00 35,63 13,06 57,00 41,05 1,90 182, , , , , , , , , (5,176.62) 42, , , , , , , , , , , , , ,10 25, (25,570.18) Fund 71 - Boehl Estate Trust Net MERCHANDISE Net INVESTMENT Total Revenue: Net COMMODITIES Net SERVICES Total Expenditure: Net TRANSFER OUT Total Transfers-Out: FUND TOTALS NET OF REVENUES & EXPENDITURES , , (1,803.63) 2, , , , , , , (1,803.63) 2,80 5,50 8,30 3 3,85 3,88 4,42 4,42 1, , , , , , , ALL FUNDS - ALL FUNDS NET OF REVENUES & EXPENDITURES 650, , , ,383, ,761, ,622, ,242, ,801, (558,794.00) 1,308, , , ,371, ,691, ,679, , (993,102.93)
33 REVENUE AND EXPENDITURE DETAIL
34 10/03/ 02:09 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 1/44 DB: Quincy Park Dis PERIOD ENDING GL NUMBER Fund 10 - Corporate Dept 00 - General Rental Grants-Capital Interest Reservations Miscellaneous Local Taxes Replacement Taxes Transfers ,83 119, , , , , , ,60 40, ,00 330,00 1, ,13 1, , (249.00) 4, , ,70 1, , , , ,053, ,175,85 268, ,154, Cafeteria Plan Safety Supp & Equipment Licenses, Permits, Fees Lease/Rent Transfers Engineering Fees Equipment Purchase , ,00 17, , , , , , , , , Net - Dept 00 - General 125, ,014, ,123, , ,107, Dept Office Of The Board Awards, Trophies, Certificates Operational Supplies Dues, Subscriptions, Books Uniform Supplies Concession Food Attorney Fees Advertising Repairs To Buildings/grounds Printing Conference & Education , , , , , , , , , , , , , , Net - Dept Office Of The Board (1,128.08) (18,463.07) (31,045.00) (441.36) (14,729.37) (70) Dept Executive Director Administrator Accident/Health Ins Operational Supplies Dues, Subscriptions, Books Uniform Supplies 9, , , ,00 9, , , , ,085.00
35 10/03/ 02:09 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 2/44 DB: Quincy Park Dis PERIOD ENDING GL NUMBER Fund 10 - Corporate Concession Food Auto/boat Repairs Conference & Education Mileage , , , , , , Net - Dept Executive Director (9,778.23) (65,178.60) (93,665.00) (6,803.66) (66,352.02) Dept Director Of Business Serv Miscellaneous Transfers Administrator Office Seasonal Laborer Non-Union Overtime Contingency Accident/Health Ins Operational Supplies Dues, Subscriptions, Books Uniform Supplies Education/Training Concession Food Licenses, Permits, Fees Advertising Auto Repairs Repairs To Equipment Service Contracts Printing Consulting Conference & Education Postage & Freight Internet Equipment Purchases 7, , , , , , , , ,00 20, , , ,50 28,90 7,50 1, , , ,20 2,00 20, , , , ,50 5, , , , , , , , , , , , , , , Net - Dept Director Of Business Serv (23,523.03) (161,009.02) (238,292.00) (15,914.84) (153,499.91) Dept Director Of Parks Administrator Supervisory Accident/Health Ins Operational Supplies Small Tools & Supplies 3, , , , , , , , , , , , ,
36 10/03/ 02:09 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 3/44 DB: Quincy Park Dis PERIOD ENDING GL NUMBER Fund 10 - Corporate Dues, Subscriptions, Books Repair Parts Uniform Supplies Safety Supplies & Equipment Advertising Repairs To Equipment Printing Safety Telephone Conference & Education , , ,80 1, , , , , , , Net - Dept Director Of Parks (7,466.13) (50,400.63) (75,664.00) (4,972.65) (50,148.99) Dept Director Of Parks Miscellaneous , , Maintenance Crew Leader Maintenance Laborer Mechanic Seasonal Laborer Union Contingency Overtime Accident/Health Ins Operational Supplies Natural Gas, Propane, Htg. Oil Janitorial Supplies Fuel, Gas & Oil Small Tools & Supplies Horticultural Supplies Fertilizers/Chemicals Repair Parts Building Repair Ground Repair/Landscaping Paint & Stain Restroom Repair Uniform Supplies Tennis Repair Parts Playground Equip Repair Trees Electricity Water Licence, Permits, Fees Equipment Rental Auto/boat Repairs Repairs To Equipment Repairs To Bldgs/grounds Refuse Service Repairs To Restrooms 7, , , , , , , , , , , , , , , , , , , , , , , , , , , , ,00 2, , , ,40 141,00 4,50 75,84 1,60 2,40 11,00 29, ,00 3,00 11,00 20,70 6,00 8,00 4,00 4,00 3,20 1,00 10,00 1,00 38,50 11, ,20 3,50 6,50 8,00 5,40 2,00 2, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,70
37 10/03/ 02:09 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 4/44 DB: Quincy Park Dis PERIOD ENDING GL NUMBER Fund 10 - Corporate Engineering Fees Safety Tennis Repair Conference & Education Internet , ,50 2, ,40 1,50 1, , , , , , , , Net - Dept Director Of Parks (66,090.60) (453,886.45) (729,626.00) (53,285.82) (438,601.61) (21,861.52) Dept Emergency Flood Interest Net - Dept Emergency Flood Dept Boehl Park Maintenance Interest Transfers , , , , , , , , Janitorial Supplies Fuel, Gas And Oil Rep To Buildings/grounds Engineering Fees ,00 4, , ,85 2,55 Net - Dept Boehl Park Maintenance 1, , (2,43) Dept Heritage Tree Donations Interest Equipment Sales , , , , , Operational Supplies Trees Advertising Printing , ,
38 10/03/ 02:09 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 5/44 DB: Quincy Park Dis PERIOD ENDING GL NUMBER Fund 10 - Corporate , , Net - Dept Heritage Tree (37.52) (349.54) , Dept General Donation Donations Grants-Capital Grants-Operational Interest 4, , , , ,30 30, , , , , Transfers Grant Distribution Equipment Purchase Permanent Grounds 17, , ,00 89, , , , , , Net - Dept General Donation (13,680.57) (35,228.63) 28 15, , Dept Marketing Corporate Sponsor Transfers 75,00 3,00 75,00 75,00 78, Supervisory Accident/Health Ins Operational Supplies Dues,Subscriptions,Books Program Promotions Conference & Education 50,00 9,60 1, , , , , , , , ,60 5, , Net - Dept Marketing (26,60) (5,686.56) 18, (492.00) Dept Building Administration Transfers 30,00 30,00 30,00 30,00 30,00 30,00
39 10/03/ 02:09 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 6/44 DB: Quincy Park Dis PERIOD ENDING GL NUMBER Fund 10 - Corporate Janatorial Supplies Building Repair Paint & Stain Electricity Water Repairs To Equipment Repairs To Bldgs/grounds Service Contract Safety Telephone Internet , (18.33) 4, ,51 4, , ,00 1, , ,50 3,00 13, ,60 1, , , , , , , , , , ,22 9, , Net - Dept Building Administration (2,789.09) 11, (11,22) (9,642.66) 4, NET OF REVENUES & EXPENDITURES 131, , , ,239, , , ,291, ,375, (84,627.00) 283, , , ,457, , , , (23,053.52)
40 10/03/ 02:09 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 7/44 DB: Quincy Park Dis PERIOD ENDING GL NUMBER Fund 19 - GASB FUND Dept 00 - General Transfers 1, , Depreciation Transfers 15, , , , , , , Net - Dept 00 - General (15,331.08) (63,210.20) (15,149.97) NET OF REVENUES & EXPENDITURES 15, (15,331.08) 63, (63,210.20) 1, , (15,149.97)
41 10/03/ 02:09 PM REVENUE AND EXPENDITURE REPORT FOR QUINCY PARK DISTRICT Page: 8/44 DB: Quincy Park Dis PERIOD ENDING GL NUMBER Fund 20 - Recreation Dept 00 - General Registration Fees Rental Donation Corporate Sponsor Interest Program Sponsors Vending Machine Revenue Local Taxes , ,00 10,00 1, ,50 350, ,00 1,50 5,00 10,00 3,30 10, , , ,13 5,00 10,00 3, , , , , ,00 158, , Program Personnel Contingency Overtime Operational Supplies Repair Parts Uniforms Education/Training Licenses, Permits, & Fees Auto/boat Repairs Service Contracts Transfers Financial Assistance Program Sponsor Promotion Telephone Postage Equipment Purchases Permanent Grounds Capital Engineering Fees , , , , , ,00 21, , , , , ,50 2,50 2,00 1,50 7,50 90,00 25,00 1,50 2, ,29 3, , , , , ,00 18, , , ,01 2, , ,20 50, , ,01 Net - Dept 00 - General 70, , ,80 108, , (115,01) Dept Y BaseBall Registration Program Sponsors Miscellaneous 39, , ,00 13, , , , ,75 54, Program Personnel Rec Youth Umpire Rec T-Ball & D Div Prog Personnel Recreation Maintenance Awards, Trophies, Certificates Opertional Supplies Fuel, Gas & Oil Dues, Subscriptions, Books , , , ,50 5,00 10,50 2,50 6,50 19,00 1,10 8,50 5, , , , ,00
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationProfit & Loss Budget vs. Actual January through December 2018
12:25 PM Manheim Borough -General Fund 10/08/18 Profit & Loss Budget vs. Actual January through December 2018 Accrual Basis Income 01 General Fund Income 301 Real Estate Taxes 301.100 Real Estate Tax Current
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 23,394.85 2,909.58 32,536.54 40,000.00 7,463.46 81.3 200-43903 HOME LOANS 40,030.75.00 21,535.41 35,000.00 13,464.59
More informationREVENUES ACCT # ACCOUNT NAME 2011/12 BUDGET
REVENUES ACCT # ACCOUNT NAME 2011/12 BUDGET 4010 Real Estate Tax $ 1,998,179 4015 Interest & Penalties on Taxes $ 2,500 4019 Real Estate Rental Fees $ 18,000 4020 Building Permit Fee $ 15,000 4021 Propane
More informationCITY OF ALTON FY17-18 BUDGET SUMMARY PAGE
ORDINANCE #7569 CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE FUND # TITLE TOTAL REVENUES TOTAL EXPENDITURES 101 GENERAL/IMRF $ 34,195,395.26 $ 34,336,464.45 102 AMPHITHEATER $ 274,040.00 $ 258,855.38 103
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 1,297,987.00 8,800.66 21,134.90 1,478,479.80 1,457,344.90 1.4 100-41140 MOBIL
More informationStatement of Changes in Net Position
Statement of Changes in Net Position BIRMINGHAM AIRPORT AUTHORITY STATEMENT OF NET POSITION Actual 2017 Budget 2018 Proposed Budget 2019 % Change ASSETS Current Assets Cash and cash equivalents $ 33,584,557
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages
More informationFox 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 informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
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 informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 6,972.68 3,696.38 10,775.62 125,000.00 114,224.38 8.6 200-43903 HOME LOANS 5,691.17.00 25,299.91 25,000.00 ( 299.91)
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: TUESDAY, AUGUST 12, 2014 TIME: 7:00 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Jason
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 informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationCITY OF EAST TAWAS Budgets. Adopted
CITY OF EAST TAWAS 2010-2011 Budgets Adopted June 7, 2010 Fund 101: GENERAL FUND 2010-2011 FISCAL YEAR ESTIMATED REVENUES Dept 000: 04221 101-000-000.999 TRANSFER FROM PRIOR YEAR FUNDS 0 101-000-402.000
More 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 informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending February 28, 2016 Fiscal Period 5 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationFOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1
COMBINED CASH INVESTMENT MAY 31, 2017 COMBINED CASH ACCOUNTS 01-10110 CASH - COMBINED CHECKING 162,650.26 01-10111 PETTY CASH 200.00 01-10114 LUSK STATE BANK - FEMA 52,964.61 01-11165 BANK OF THE WEST
More informationGeneral 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 informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30
More 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 informationGENERAL FUND REVENUES FUND 100 November 1, 2012 to April 30, 2013
GENERAL FUND REVENUES FUND 100 6 Months Property taxes 100.000.301.000PROPERTY TAX - CORPORATE 163,950 193,608 84,610 100.000.301.000PROPERTY TAX - Bonds/int 218,435 404,745 100.000.302.000PROPERTY TAX
More informationCITY OF EAST TAWAS Budget
2015-2016 Budget Adopted June 1, 2015 GENERAL FUND 2015 16 ESTIMATED REVENUES 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 179,277 101 000 402.000 CURRENT PROPERTY TAX 1,207,797 101 000 426.000 PAYMENT
More informationGeneral Fund - Revenue
General Fund Revenue Real Estate Taxes 4.64 4.64 01.301.100 Real Estate Taxes Current $ 1,458,755 $ 1,529,182 $ 1,526,335 01.301.200 Real Estate Taxes Prior $ 2 $ 2 $ 2 01.310.100 Real Estate Transfer
More informationNotice of Special Meeting of the Board of Park Commissioners of the Community Park District of La Grange Park, Cook County
Notice of Special Meeting of the Board of Park Commissioners of the Community Park District of La Grange Park, Cook County PUBLIC NOTICE IS HEREBY GIVEN that the Board of Park Commissioners of the Community
More informationCITY OF GREER ANNUAL OPERATING AND CAPITAL IMPROVEMENTS BUDGET TABLE OF CONTENTS. Budget Ordinance. Chart of Revenues 1. Mayor and Council 4
CITY OF GREER ANNUAL OPERATING AND CAPITAL IMPROVEMENTS BUDGET TABLE OF CONTENTS Budget Ordinance General Fund Budget Summary I V GENERAL FUND Chart of Revenues 1 Mayor and Council 4 City Administration
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles
More informationST AT EM ENT OF REVENUES, EXPENDIT URES AND FUND BALANCE RECREATION (CENTRE) FUND City of Rolla Fiscal Year
REVENUES Audit Audit Estimated Adopted 2016 2017 2018 2019 Taxes 4,712 1,087 2,350 0 Charges for 1,157,926 1,182,712 1,087,005 1,185,950 Other Income 18,746 20,064 18,381 26,200 Total Revenues 1,181,384
More informationORDINANCE NO. 795 APPROPRIATION ORDINANCE OF THE CITY OF MOMENCE, ILLINOIS
ORDINANCE NO. 795 APPROPRIATION ORDINANCE OF THE CITY OF MOMENCE, ILLINOIS AN ORDINANCE MAKING APPROPRIATIONS FOR CORPORATE PURPOSES FOR THE FISCAL YEAR BEGINNING ON THE 1ST DAY OF MAY, 2015, AND ENDING
More informationApproved FOSCA 2019 Operations, Capital, Bingo Reserve Budgets
2019 LINE FOUNTAIN OF THE SUN COMMUNITY Budget ITEM ASSOCIATION OPERATIONS & RESERVE BUDGETS 2019 10.00% ASSESSMENT #'S INCREASE $ 704.00 ASSESSMENT INCOME 40100 FOSHA Assessment Income $ 1,050,368.00
More informationPARKS, RECREATION, & ARTS
PARKS, RECREATION, & ARTS CITY OF LANCASTER ADOPTED FISCAL YEAR 2018-2019 BUDGET 86 Parks, Recreation, & Arts Budget Summary Adopted Dollars by Division Administration & Film 1,410,599 1,467,420 1,647,594
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 2 MONTHS ENDING FEBRUARY 28, 2018 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 8,218.17 6,486.88 14,866.32 40,000.00 25,133.68 37.2 200-43903 HOME LOANS 25,325.87 13,457.61 13,482.04 35,000.00
More informationAgenda Item 7. Report of Finance Committee and Recommendations
Agenda Item 7. Report of Finance Committee and Recommendations The Finance Committee met January 25, 2018, to discuss and summarize the budget reports to present to the board at the February 6, 2018 meeting.
More informationREVENUE ANALYSIS AND DETAIL
REVENUE ANALYSIS AND DETAIL Revenue by Source Summary Grand Total 2007 2008 2009 2009 vs. % Change Actual Budget Budget 2008 09 vs. 08 Taxes 1 6,615,043 6,940,333 6,895,943 (44,390) -0.6% Donations 737,119
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06
BALANCE SHEET JANUARY 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 67,617.75) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 5,803.39 100-00-10225
More 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 informationHeather Ridge Metropolitan District Financial Statements. March 31, 2019
Financial Statements March 31, 2019 SIMMONS & WHEELER, P.C. Certified Public Accountants 304 Inverness Way South, Suite 490, Englewood, CO 80112 (303) 689-0833 ACCOUNTANT S COMPILATION REPORT Board of
More informationCity of Williston Fiscal Year 2014/2015 Adopted Budget
City of Williston Fiscal Year 2014/2015 Adopted Budget (Adopted on September 23, 2014) Table of Contents Page # Budget Summary Budget Advertisement 1 Budget Summary by Fund 2-3 Budget Comparison by Fund
More informationCITY OF WILLISTON General Fund Chart of Accounts - Fiscal Year FY 2013 Annual Budget
REVENUES 001-311-100 ADVALOREM TAXES $ 521,532 001-311-200 DELINQUENT AD VALOREM TAXES 7,000 001-312-400 LOCAL OPTION TAX: GAS 6C 32,059 001-312-600 LOCAL GOVT INFRTR TX-DISCRETIONARY 179,934 001-314-100
More informationHolly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, :00 P.M.
Town of HOLLY RIDGE PO Box 145 * Holly Ridge, NC 28445 * Phone (910) 329-7081 * Fax (910) 329-1593 Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, 2014 2:00 P.M. 1. Call
More informationCITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03
BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 11,909.51) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 93,085.40 100-00-10225
More informationCRETE PARK DISTRICT CRETE, ILLINOIS ANNUAL FINANCIAL REPORT YEAR ENDED APRIL 30, 2016
CRETE, ILLINOIS ANNUAL FINANCIAL REPORT YEAR ENDED TABLE OF CONTENTS PAGE Independent Auditor's Report 1-3 BASIC FINANCIAL STATEMENTS Statement of Net Position 4 Statement of Activities 5 Governmental
More informationBOARD OF COMMISSIONERS MEETING
BOARD OF COMMISSIONERS MEETING OCTOBER 2017 QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois Agenda October 11, 2017 Regular Meeting Board Room 6:00 P.M CALL TO ORDER (ROLL CALL) PLEDGE OF ALLEGIANCE
More informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31001 PROPERTY TAXES FROM COUNTY.00.00 2,449,925.00 2,449,925.00.0 100-00-31009
More informationTHIS MEETING IS BEING RECORDED AND WILL BE AVAILABLE FOR VIEWING ON THE VILLAGE YOUTUBE CHANNEL. AGENDA
Matt Brolley, Village President Penny FitzPatrick, Village Clerk Stan Bond, Trustee Pete Heinz, Trustee Steve Jungermann, Trustee Denny Lee, Trustee Doug Marecek, Trustee Theresa Sperling, Trustee Committee
More informationTown of Campton 2015 Proposed Budget
4130 Executive Selectmen 16,350.00 16,350.00 16,350.00 Town Administrator Salary 54,325.00 54,325.46 55,411.50 Longevity 1,050.00 1,050.00 1,050.00 Moderator/ Meals/memory coding etc 5,200.00 6,023.37
More informationLegislative (Cty Council)
001-0511-511.11-00 Council wages $52,493 001-0511-511.20-00 Retirees Benefit $2,467 001-0511-511.21-00 FICA / medicare taxes $4,002 001-0511-511.23-00 Life & health insurance $8,971 001-0511-511.40-00
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2016 GENERAL FUND TOTAL ASSETS 2,025,537.16
BALANCE SHEET JANUARY 31, 2016 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 1,977.45 100-00-10110 CASH IN FLEX ACCOUNT 5,199.65 100-00-10125 CREDIT CARDS IN TRANSIT 29,265.75 100-00-10225
More informationOAKLAND COUNTY, MICHIGAN
PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 0 596,187 596,187 643,882 695,392 619,025 668,547 722,030 630005 Access Fees Oakland 0 267,740 267,740
More informationHERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget:
Version 2 - Approved Tentative Budget: (Approved 5/16/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit
More informationCITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31
BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 20,837.18 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 43,809.51 100-00-10225
More informationCity of Williston Fiscal Year 2017/2018 Adopted Budget
City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department
More informationOverall Expenditure Summary
Overall Expenditure Summary 2014 2015 2016 2016 2016 2017 Fund Actual Actual Budget YTD Projected Budget General 8,281,509 7,659,790 8,355,387 5,296,723 7,792,185 8,184,357 CRA 341,547 268,980 717,000
More informationGeneral 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 informationTAX LEVY ORDINANCE VILLAGE OF BETHALTO ORDINANCE NO
TAX LEVY ORDINANCE VILLAGE OF BETHALTO ORDINANCE NO. 2017- An ordinance levying taxes for all corporate purposes for the Village of Bethalto, Madison County, Illinois, for the fiscal year beginning May
More informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 25, 2018 TIME: 6:50 P.M. PLACE: TEMPORARY WILLISTON CITY COUNCIL ROOM 427 WEST NOBLE AVENUE CALL TO ORDER ROLL CALL MEMBERS: Mayor
More informationCITY OF SALIDA 2018 BUDGET TOTAL BUDGET SUMMARY Budget Fund Budget Budget Budget
CITY OF SALIDA 2018 BUDGET TOTAL BUDGET SUMMARY 2016 2017 2018 Budget Fund Budget Budget Budget General Fund Administration/Elected Officials $ 1,183,300 $ 1,049,556 $ 945,533 Community Development $ 228,500
More informationTOWN OF PROSPECT Salary $ 77, $ 38, $ 77, $ 77, $ 77, $ 77,575.00
TOWN OF PROSPECT 2006-2007 2007-2008 2007-2008 2008-2009 2008-2009 2008-2009 General Government Office of the Mayor 5000-00 Salary $ 77,575.00 $ 38,787.58 $ 77,575.00 $ 77,575.00 $ 77,575.00 $ 77,575.00
More informationFINAL BUDGET
2017-2018 FINAL BUDGET 7/20/2017 FINAL BUDGET: 2017-2018 TABLE OF CONTENTS LETTER OF TRANSMITTAL 3 BUDGET CALENDAR 4 BUDGET SUMMARY - ALL FUNDS 5 GENERAL FUND Executive Summary of Revenue and Expenditures
More informationHERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
Version 5 - Final Budget (Adopted at the 08/16/18 Meeting) Prepared by: Table of Contents Page # OPERATING BUDGETS Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Exhibit A - Allocation
More informationDistrict Surplus (Deficit) Before Capital 341, ,705 (35,218) 361, , , ,077 (124,778) (92,356) (81,010) (11,346) 437,513
EAGLE-VAIL METROPOLITAN DISTRICT AND PROPERTY OWNERS ASSOCIATION STATEMENT OF REVENUES, EXPENDITURES AND FUND BALANCES (SEE NOTE BELOW) New Cal Yr Adopted Projected YTD YTD Variance Current Variance Adopted
More informationBudget Preparation Report Parameters
Header Page 1 Total Report Pages 26 Parameters Report ID: VIL BUDGET 3 Only: No Print Saved Report Description: No Version Code: VILLAGE BUDGET Year: 2019 Print Summary Page: No Period: 1 To: 12 Column
More 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 informationCORPORATE FUND BUDGET APPROPRIATION Revenues. Interest Earned - Corp $ $
ORDINANCE # 042017 COMBINED BUDGET AND APPROPRIATION ORDINANCE OF THE COMMUNITY PARK DISTRICT OF LA GRANGE PARK, COOK COUNTY, ILLINOIS, FOR THE FISCAL YEAR BEGINNING MAY 1, 2017 AND ENDING APRIL 30, 2018
More informationMANDAN PARK BOARD Special Meeting ANNUAL BUDGET RETREAT July 18, 2018 PARK ADMIN OFFICE
MANDAN PARK BOARD Special Meeting ANNUAL BUDGET RETREAT July 18, 2018 PARK ADMIN OFFICE The Board of Park Commissioners duly met in special session on Wednesday, July 18, 2018 at main conference room at
More informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 22, 2015 TIME: 6:50 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President
More informationFY2018 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 informationTotal General Fund Revenue Adjustments
1.) To adjust revenue and expenditure appropriations to approximate amounts for fiscal year ended 09/30/2013. Amended Amended Amended Expenditure adjustments results primarily from vacancies, postponed
More informationBUDGET BEGINNING BALANCE REVENUE EXPENSES ENDING BALANCE GENERAL FUND - REVENUE BEGINNING BALANCE -
GENERAL FUND - REVENUE BEGINNING BALANCE - May 1 135,000.00 Property Tax-Fire 210,000.00 Property Tax Street & Bridge-from County 73,700.00 Property Tax-Street Lighting 69,600.00 Property Tax-Corporate
More informationBUDGET GENERAL FUND 2019 BEG. CASH BALANCE
Borough of St. Lawrence BUDGET GENERAL FUND 2019 BEG. CASH BALANCE $ 163,621.21 REVENUE $ 846,151.37 EXPENDITURES $ (948,189.45) NETCASHINFLOW(OUTFLOW) $ (102,038.08) LIABILITIES $ ENDING CASH BALANCE
More informationBUDGET WORK SESSION NOTICE OF OPEN MEETING
BUDGET WORK SESSION NOTICE OF OPEN MEETING Public Notice is hereby given that the City Council of the City of Excelsior Springs will conduct a Budget Work Session at 5:00 PM, Tuesday, September 4, 2018
More informationLAKE HELEN CITY COMMISSION First Public Budget Hearing Fiscal Year Millage Rate and Budget September 3, :00 P.M.
CALL TO ORDER: Mayor Snowden City of Lake Helen Volusia County, Florida CEREMONINAL MATTERS: 1. LEGISLATIVE PRAYER 2. PLEDGE OF ALLEGIANCE BUSINESS OF THE COMMISSION: Item 1 DELETIONS OR MODIFICATIONS
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 5 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement
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 informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TIME: PLACE: TUESDAY, SEPTEMBER 20, 2016 6:50 P.M. WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President
More informationTown of Campton 2016 Approved Budget
4130 4130 SELECTMEN 4130100 4130001 Selectmen $ 16,350.00 $ 16,350.00 $ 16,350.00 4130101 4130002 Town Administrator Salary $ 55,411.50 $ 67,927.05 $ 60,000.00 4130101 4130003 Longevity $ 1,050.00 $ 1,050.00
More informationBudget, Financial Plan and Fee Schedule Discussion
AGENDA Sartell City Council Special Meeting November 13, Sartell City Hall 5:00 P.M. 1. Agenda Review and Adoption 2., Financial Plan and Fee Schedule Discussion 3. Adjourn , Fee Schedule, & Financial
More informationRevenue Projections
2013-14 Revenue Projections 2012-13 2012-13 2012-13 2011-12 Original Revised 2012-13 Dept. Projected Actual Budget Budget Actual 413012013 Actual FY2013-14 Manager Recommendation 104460 Revenues-Vehicle
More informationVillage of DeForest 2018 Adopted Budget
Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing
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 informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31009 SALES TAX REVENUE THROUGH COUN.00.00 2,569,002.00 2,569,002.00.0 100-00-31910
More informationTAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00
11/7/2017 BOROUGH OF COPLAY $2,340,299.00 GENERAL FUND 4.130 mills LIBRARY 0.380 mills EMERGENCY SERVICES 0.380 mills TOTAL REAL ESTATE TAX 4.890 mills ADMINISTRATION MAYOR $ 1,800.00 COUNCIL 10,800.00
More informationCITY 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 informationTERREBONNE PARISH COUNCIL
TERREBONNE PARISH COUNCIL BUDGET AND FINANCE COMMITTEE Ms. Arlanda Williams Chairwoman Ms. Christa Duplantis- Vice-Chairwoman Prather Member Mr. John Navy Member Mr. Gerald Michel Member Mr. Scotty Dryden
More informationCITY OF KEMPNER US Hwy 190 P.O. Box 660 KEMPNER, TEXAS BUDGET YEAR
CITY OF KEMPNER 12288 US Hwy 190 P.O. Box 660 KEMPNER, TEAS 76539 BUDGET YEAR 2017-2018 THE 2017-2018 BUDGET WILL RAISE MORE TOTAL PROPERTY TA THAN THE 2016-2017 BUDGET BY $9,711.00 BUDGET YEAR 2016-2017
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 informationHeritage Isle at Viera Community Development District
Heritage Isle at Viera Community Development District http://heritageisleatvieracdd.org Proposed Budget for Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 8529 South Park Circle Suite 330
More informationORDINANCE No TAX LEVY ORDINANCE
ORDINANCE No. 15 30 TAX LEVY ORDINANCE AN ORDINANCE FOR THE LEVY AND ASSESSMENT OF TAXES FOR THE FISCAL YEAR COMMENCING MAY 01,2015 AND ENDING ON APRIL 30,2016 FOR THE VILLAGE OF WEST DUNDEE, KANE COUNTY,
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 information3 rd Quarter Budget Fiscal Year Fiscal Year
3 rd Quarter Budget Fiscal Year Fiscal Year 2018-2019 Adopted May 14, 2018 TABLE OF CONTENTS FY QUARTER 3 FY 2018-2019 SUMMARIES Recap of Changes to General Fund Budget 2017-18 Q3. 1-2 Recap of Changes
More informationCity of Kalamazoo, Michigan
, Michigan Full Cost Cost Plan Based on FY 2017 Budgeted Expenditures MGT of America Consulting, LLC Michigan Office 2343 Delta Road Bay City, Michigan 48706 989-316-2220 Table of Contents Section 1 -
More informationMemo. Thank you! HRCA 2019 Adopted Budget Page 1 of 30
Memo To: From: cc: Delegates & HRCA Community Members Sarah Hoge, Finance Director Board of Directors Jerry Flannery CEO / General Manager Date: November 14, 2018 Re: 2019 Budget Enclosed you will find
More informationHERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 5.0 - Final Budget: (Adopted on 8/24/16) Prepared by: Table of Contents OPERATING BUDGET Page # General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit A - Allocation
More informationClerk of Circuit Court Lee County, Florida
Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records
More 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 informationFOR ADMINISTRATION USE ONLY 50 % OF THE FISCAL YEAR HAS ELAPSED 04/16/ :26PM PAGE: 1
COMBINED CASH INVESTMENT MARCH 31, 2018 COMBINED CASH ACCOUNTS 01-11100 CASH - COMBINED CKG ACCT. 2,688,365.20 01-11101 CASH - COMBINED LGIP #1182 7,544,488.44 01-11110 CASH - PAYROLL HRA/FSA 23,710.59
More information