Police Department Fund Operating Projections

Size: px
Start display at page:

Download "Police Department Fund Operating Projections"

Transcription

1 Revenue Operating Cash 3,546, ,716, ,716, ,767, Real Estate Tax 5,124, ,705, ,481, ,812, Tangible Personal Property Tax 64, , Contracts for Service 5, , , , Fees 7, , , , Rollback & Homestead 690, , , , PSAP Phone System 21, , , , Personal Property C.A.T. 418, , , , Utility Deregulation 57, , , Intergovernmental 45, , , , Interest Income 70, , , , Other , Sale of Fixed Assets 2, , Adjustment Refunds 3, , Total Revenues 6,511, ,790, ,703, ,802, Operations Expenditures Salaries- Administrative Staff 230, , , , Salaries - Support Staff 200, , , , Salaries- Sworn Officers 2,641, ,834, ,754, ,729, Salaries - Dispatch 552, , , , Longevity 90, , , , Overtime 189, , , , Retirement 653, , , ,

2 Medicare 53, , , , Insurance - Medical & Drug 495, , , , Insurance - Life 1, , , , Insurance - Dental 51, , , , Health & Wellness 6, , , , Workers' Compensation 204, , , , Unemployment Compensation 11, , Car/Cell Phone Allowance , Legal Counsel 23, , , , Hiring Costs 15, Auditor's & Treasurer's Fees 73, , , , Training 20, , , , Computer Services/Software 14, , , , Lease - Principal 2, , , , Equipment Repairs & Maint. Agreements 46, , , , Vehicle Maintenance-Parts & Supllies 20, , , , Building Rent 3, , , , Storage Facility 1, Travel & Other Expenses 5, , , , Building Repairs 14, , , , Lodging 7, , , , Postage and Shipping 1, , , , Electric 28, , , , Water & Sewer 3, , , , Natural Gas 6, , , , Phone Service 15, , , , Miscellaneous Utilities 1, , , , Waste Pickup 1, , , ,

3 Insurance - Property & Casualty 44, , , , Office Supplies 7, , , , Supplies 24, , , , Building Maint - Supplies & Materials 11, , , , Training Supplies 16, , , , Tools and Equipment 8, , , , Garage Supplies & Expense 7, , , , Clothing 45, , , , Gasoline 134, , , , Communication Equipment - 28, , , Office Equipment 8, , , , Dues & Subscriptions , , , Fingerprint Expense for Processing 9, Advertising of Delinquent Lands 2, , , , Registrations/Conferences , , , Drug Testing/Training , , , Tuition Reimbursement 3, , , Receipt Shortages Other Expenses 18, , , , Safety Town 6, , , , Scanning Services - 30, , , Image Silo - 2, , , Building Cleaning Contract 12, , , , Total Operations 6,026, ,718, ,318, ,710, Other Sources & Uses ` 42

4 Sources Transfer In-Fire Dispatch 45, , , , Transfer In-General Fund 1, Advances - In 5, , Total Sources 51, , , , Uses Transfer Out - Grant Fund II ()39) Transfer Out - Law Enforcement Transfers Out - Capital Equipment 100, , , , Transfers Out - Permanent Improvement 50, , , , Transfers Out - Allocated Costs 88, , , , Transfers Out- Mechanics/Bldg Maint 122, , , , Transfer Out - Fire Fund Advances Out 5, Total Other Uses 366, , , , Total Other (Sources) & Uses 315, , , , Total Expenditures 6,341, ,055, ,652, ,047, ,716, ,450, ,767, ,522, Purpose 43

5 The District Fund is a Special Revenue Fund used to Record the operation of the Township Department. Revenues for this fund come from the Real & Personal Property Tax Levy. Other miscellaneous revenues are from utlility deregulation and a fee charged on the township residents phone service. Expenditures are for the operation of the department which includes Road Patrol, Detective Bureau and Dispatch 44

Police Department Fund Operating Projections

Police Department Fund Operating Projections Revenue 209 000 11010 Operating Cash 3,716,187.61 3,767,491.08 3,716,187.61 3,671,188.03 209 210 40101 Real Estate Tax 5,482,780.98 5,812,400.00 5,933,428.57 6,014,800.00 209 210 40102 Tangible Personal

More information

City of Ashland Trial Balance Detailed

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

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No 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 information

City of Ashland Trial Balance Detailed

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

More information

City of Ashland Trial Balance Detailed

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

More information

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

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

More information

Municipal Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill

Municipal Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill This budget will raise more revenue from property taxes than last year's budget by an amount of $49,069.00 which is a 9.04 percent increase from last year's budget. Municipal Budget 2018 2019 This budget

More information

VILLAGE OF KENMORE, NEW YORK

VILLAGE OF KENMORE, NEW YORK , NEW YORK 2009-2010 Adopted Budget BUDGET 2009-2010 Exhibit / Schedule Page Summary of Budget by Fund Exhibit A 1 Summary of Appropriations by Fund Exhibit B 2 Summary of Budget - Debt Service Fund Exhibit

More information

Proposed Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill

Proposed Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill Proposed Budget 2017 2018 This budget includes a proposed tax rate of 0.863000 City of Seagraves Tel 806-387-2593 309 Hill www.cityofseagraves.com Fax 806-387-2595 Seagraves, TX 79359 Table of Contents

More information

Statement of Changes in Net Position

Statement 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 information

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

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

More information

Bicycle - Storage

Bicycle - Storage . SUBTOTAL Borough of Mount Joy 01. GENERAL FUND PROPOSED BUDGET a. t4i NO. LINE ITEM 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572

More information

TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY

TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Budget 9/30/ Projected Variance Budget Budget Budget Budget Real Estate Taxes $ 24,472,415

More information

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

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

More information

jr 4 Borough of Mount Joy 01. GENERAL FUND 2019 ADOPTED BUDGET 2019

jr 4 Borough of Mount Joy 01. GENERAL FUND 2019 ADOPTED BUDGET 2019 [ Borough of Mount Joy 01. GENERAL FUND ADOPTED BUDGET ADOPTED 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572 301.400 Real Estate Taxes

More information

Borough of Ebensburg FY 2018 Budget Operating Fund Budget

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

More information

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate

More information

Buckingham Township Adopted Budget Summary - All Funds 2019

Buckingham Township Adopted Budget Summary - All Funds 2019 Buckingham Township Summary - All Funds Proposed - Estimated Estimated Fund Beginning Fund Total Ending Fund No. Fund Name Balance Total Revenues Expenditures Balance 01 General Fund $ 5,031,275 8,865,550

More information

Kenton County Fiscal Court Summary FY 2019

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

More information

2019 General Fund Budget

2019 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 information

Fund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD

Fund 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 information

Kenton County Fiscal Court. Summary. Summary

Kenton 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 information

BUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND

BUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND Fund: 101 GENERAL OPERATING FUND Page: 1/37 ESTIMATED REVENUES Dept 000 - NONE 101-000-403.00 TAXES - CURRENT OPERATING 101-000-403.01 TAXES - STREET LIGHTS 101-000-403.03 TAXES - DELIQUENT & PENALTIES

More information

2013 FORKS TOWNSHIP BUDGET

2013 FORKS TOWNSHIP BUDGET ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES

More information

2018 Proposed Budget

2018 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 information

2012 Summary of Mill Levies Mill Levy

2012 Summary of Mill Levies Mill Levy 2012 Summary of Mill Levies Mill Levy 2012 Mill Levy Change From General Fund 36.663 36.494-0.169 Recreation 2.078 2.494 0.416 Library 3.747 3.75.003 Library Employee Benefits 0.833 0.852 0.019 Bond &

More information

SALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND

SALISBURY 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 information

2019 PROPOSED BUDGET ACCOUNT 2019

2019 PROPOSED BUDGET ACCOUNT 2019 219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax

More information

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET

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

More information

Crawford County, Ohio

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

More information

TOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY

TOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY TOWNSHIP OF HAVERFORD ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Real Estate Taxes $ 23,715,283 Local Enabling Taxes 3,325,000 License & Permits 1,956,500 Fines & Forfeitures

More information

WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES

WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES -3,231,000 ACT 511 TAXES -11,320,000 LICENSE & PERMITS -333,000 FINES -60,000 INTEREST EARNED -23,000 RENTS

More information

2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget

2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget 2018 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Final Budget 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2014 2015 2016 as of 11/21/17 as of 11/21/17 2018 01 301 Real

More information

CITY OF ITHACA ITHACA AREA WASTEWATER TREATMENT FACILITY

CITY OF ITHACA ITHACA AREA WASTEWATER TREATMENT FACILITY CITY OF ITHACA 2019 ITHACA AREA WASTEWATER TREATMENT FACILITY OWNERS: CITY OF ITHACA TOWN OF ITHACA TOWN OF DRYDEN PRELIMINARY BUDGET Table of Contents Joint Activity - IAWWTF: Page General Government

More information

TOTAL TAXES 5,789,395 5,518,500 4,902,272 5,730,002 6,460, ,736

TOTAL 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

Mahopac Central School District

Mahopac Central School District Mahopac Central School District 179 East Lake Blvd. Mahopac, NY 10541 Tel.: 845-628-3415 Fax: 845-628-0261 District website: www.mahopac.k12.ny.us 2017-2018 BUDGET CATEGORIES 2017-2018 2016-2017 Difference

More information

Plan of Reorganization

Plan of Reorganization Initial Plan of Reorganization Whiteland Fire Protection Prepared by the Legislative Bodies of the Town of Whiteland and The Whiteland Fire Protection District Dated: A. Introduction The Town of Whiteland

More information

CLASSIFICATION OF ACCOUNTS UNIFORM ACCOUNTING SYSTEM LOCAL UNITS OF GOVERNMENT STATE OF FLORIDA

CLASSIFICATION OF ACCOUNTS UNIFORM ACCOUNTING SYSTEM LOCAL UNITS OF GOVERNMENT STATE OF FLORIDA CLASSIFICATION OF ACCOUNTS UNIFORM ACCOUNTING SYSTEM LOCAL UNITS OF GOVERNMENT STATE OF FLORIDA Pursuant to Chapters 216.181 (13) and 218.33 (2), Florida Statutes To be used by Mosquito Control Districts

More information

TAX ORGANIZER Page 3

TAX ORGANIZER Page 3 TAX ORGANIZER Page Basic Taxpayer Information Taxpayer Spouse Taxpayer Spouse First Name Initial Last Name Social Security No. Check if Date of Occupation Dependent Presidential Birth Disabled Blind of

More information

Fox Township Supervisors General Fund Proposed 2019 Budget

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

More information

2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting.

2019 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 information

2018 Budget Plan Executive Summary

2018 Budget Plan Executive Summary 2018 Budget Plan Executive Summary City of Akron, Ohio Dan Horrigan, Mayor Prepared by the Department of Finance March 5, 2018 2018 Budget Assumptions Revenue 1. Income tax revenues to increase by 2%.

More information

2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015

2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015 2016 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Adopted 16 December 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2012 2013 2014 as of 11/12/15 as of 11/12/15 2016 01

More information

Town of South Palm Beach Adopted Budget Fiscal Year

Town of South Palm Beach Adopted Budget Fiscal Year Adopted Budget Fiscal Year 2011 2012 Adopted General Fund Budget Summary FY2011 Actual FY2012 variance Budget @ 06/30/11 Adopted % dollar Revenues Ad Valorem Taxes $1,079,917 $1,045,228 $1,079,036 0.08%

More information

Enclosed you will find the spending plan reports for the month of December The differences, where significant, will be explained below.

Enclosed you will find the spending plan reports for the month of December The differences, where significant, will be explained below. EXPLANATIONS OF THE SPENDING PLAN REPORT GENERAL FUND ONLY Enclosed you will find the spending plan reports for the month of December 216. The differences, where significant, will be explained below. REVE

More information

DEPARTMENT OVERVIEW. Fund: General, 911 Fees Department: Emergency Communications. Mission Statement

DEPARTMENT OVERVIEW. Fund: General, 911 Fees Department: Emergency Communications. Mission Statement DEPARTMENT OVERVIEW Fund: General, 911 Fees Department: Emergency Communications Mission Statement To enhance the quality of life of every person in Cowley County, Kansas, by receiving and processing 9-1-1

More information

2019 Budget and Capital Equipment and Replacement Plan

2019 Budget and Capital Equipment and Replacement Plan 2019 Budget and Capital Equipment and Replacement Plan Village of West Milwaukee, Wisconsin West Milwaukee Village Officials: President: John Stalewski Trustees: Jane Edgar Mariel Hildenbrand Richard Lewein

More information

WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED

WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED TAXES 01.301.10 REAL ESTATE TAX: CURRENT YEAR'S LEVY 1,095,000.00 01.301.30 REAL ESTATE TAXES: DELINQUENT 25,000.00 01.310.10

More information

*** Waseca County ***

*** 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 information

spokanevalleyfire.com spokane valley fire department Annual operating budget Adopted by the Board of Fire Commissioners November 14, 2016

spokanevalleyfire.com spokane valley fire department Annual operating budget Adopted by the Board of Fire Commissioners November 14, 2016 spokanevalleyfire.com spokane valley fire department Annual operating budget Adopted by the Board of Fire Commissioners November 14, 2016»2017 Salary & Wages 802,180 Overtime 2,000 Overtime-Vacation Working

More information

BUDGET GENERAL FUND 2019 BEG. CASH BALANCE

BUDGET 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 information

Examples of FTA Eligible Revenues by Category

Examples of FTA Eligible Revenues by Category Examples of FTA Eligible Revenues by Category A. TRANSPORTATION REVENUES DESCRIPTION OF REVENUES Includes regular and discounted cash fares, pre-purchased tickets or tokens, and cash contributions or donations

More information

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

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

More information

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL

More information

REVENUES REAL PROPERTY TAXES (301)

REVENUES REAL PROPERTY TAXES (301) REVENUES REAL PROPERTY TAXES (301) Ledger Account Description 2016 Adopted 01301100 REAL ESTATE TAXES Current Ye $ 1,774,600.00 01301200 REAL ESTATE PRIOR YEAR'S LEVY $ 5 1,829,600.00 LOCAL TAX ENABLING

More information

City of Williston Fiscal Year 2017/2018 Adopted Budget

City 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 information

THIS MEETING IS BEING RECORDED AND WILL BE AVAILABLE FOR VIEWING ON THE VILLAGE YOUTUBE CHANNEL. AGENDA

THIS 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 information

CITY OF SALIDA 2018 BUDGET TOTAL BUDGET SUMMARY Budget Fund Budget Budget Budget

CITY 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 information

City of Williston Fiscal Year 2014/2015 Adopted Budget

City 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 information

NEWPORT PUBLIC SCHOOLS REVENUE BUDGET (UNRESTRICTED FUND ONLY) FISCAL YEAR ENDED JUNE 30, 2016

NEWPORT PUBLIC SCHOOLS REVENUE BUDGET (UNRESTRICTED FUND ONLY) FISCAL YEAR ENDED JUNE 30, 2016 REVENUE BUDGET (UNRESTRICTED FUND ONLY) FISCAL YEAR ENDED JUNE 30, BUDGET BUDGET 201-201- FEDERAL REVENUES: PL-4 IMPACT AID $ 2,23 $ 2,23 JROTC REIMBURSEMENT,000,000 MEDICAID 00,000 00,000 TOTAL FEDERAL

More information

Evans & Woulfe Accounting, Inc.

Evans & Woulfe Accounting, Inc. Your Income: Wages on W-2 forms and Form 1095A (Health Insurance Marketplace Statement) and proof of Health Insurance coverage or applicable 1095B or 1095C. Interest Income Statements on Form 1099-INT

More information

Itemized Deductions - Medical and Taxes 14

Itemized Deductions - Medical and Taxes 14 Itemized Deductions - Medical and Taxes 14 Medical and Dental Expenses: Prescription medicines and drugs ]]] Total medical insurance premiums paid * Long-term care expenses ]]]]]]]] Total insurance reimbursement

More information

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND

CITY 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 information

TQWNSHIP OF BYRAM W RSY. TO: All Residents and Taxpayers of Byram Township. DATE: March 8, RE: 2011 Municipal Budget Message INTRODUCTION

TQWNSHIP OF BYRAM W RSY. TO: All Residents and Taxpayers of Byram Township. DATE: March 8, RE: 2011 Municipal Budget Message INTRODUCTION Fi 913 47050 Ph, e 973447-2509 %IANHOPE NJ 07374 10 MANSFELD DRPJE vw ran acr NG 3RESS W93 TEAD 9S MOWk - Weather - Pension and other declared emergencies contributions in excess of two percent - Increases

More information

Town of Smithfield. Monthly Financial Statements Fiscal Year For the Month Ended August 31, 2018

Town of Smithfield. Monthly Financial Statements Fiscal Year For the Month Ended August 31, 2018 Town of Smithfield Monthly Financial Statements Fiscal Year 2018-2019 For the Month Ended August 31, 2018 Town of Smithfield Year to Date Revenues For the period ending: August 31, 2018 Remaining Actuals

More information

Proposed Budget for the City of Chillicothe

Proposed Budget for the City of Chillicothe Proposed Budget for the City of Chillicothe For the Fiscal Year Ending December 31, 2013 C o m p i l e d b y : A u d i t o r T o m S p e t n a g e l 3 5 S. P a i n t S t C h i l l i c o t h e, O H 4 5

More information

PORT OF PALM BEACH DISTRICT Management s Discussion and Analysis FY 2018 For the month of October 31, 2017

PORT OF PALM BEACH DISTRICT Management s Discussion and Analysis FY 2018 For the month of October 31, 2017 OPERATING REVENUES PORT OF PALM BEACH DISTRICT Management s Discussion and Analysis FY 2018 For the month of 31, 2017 Net Operating Revenue for 2017 is $1,176,207 which is unfavorable to the FY by only

More information

ORGANIZER FOR 2018 TAXES

ORGANIZER FOR 2018 TAXES Gerald Hersh EA Page 1 800 Main St Amherst MA 01002 Tel: (413) 256-1663 Fax: (413) 256-1665 Email: gerrystaxhelp@aol.com website: www.amhersttaxpreparation.com ORGANIZER FOR 2018 TAXES Name Social Security

More information

WASHINGTON TOWNSHIP WARREN COUNTY TABLE OF CONTENTS. Independent Auditor s Report... 1

WASHINGTON TOWNSHIP WARREN COUNTY TABLE OF CONTENTS. Independent Auditor s Report... 1 WASHINGTON TOWNSHIP WARREN COUNTY TABLE OF CONTENTS TITLE PAGE Independent Auditor s Report... 1 Prepared by Management: Combined Statement of Receipts, Disbursements, and Changes in Fund Balances (Cash

More information

Town of Pembroke Park Budget Amendment

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

More information

CITY OF EAST TAWAS Budget

CITY 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 information

NEW HANOVER TOWNSHIP

NEW HANOVER TOWNSHIP SUMMARY OF OPERATING, CAPITAL AND TRUST FUNDS BEGINNING ENDING BALANCE REVENUES BALANCE OPERATING FUNDS General Fund $ 2,654,359 $ 4,300,856 $ 4,467,712 $ 2,487,503 Fire Protection Fund 27,635 338,862

More information

Charter Township of Plymouth

Charter Township of Plymouth Wayne County, Michigan Financial Report with Supplemental Information Contents Independent Auditor's Report 1-2 Management's Discussion and Analysis 3-7 Basic Financial Statements Government-wide Financial

More information

LEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012

LEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012 Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Schedules of Appropriations and Estimated

More information

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY BUDGET AND TAX LEVY DECEMBER 31, 2014 INTENTIONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTIONALLY LEFT BLANK GENERAL FUND TAXES: 37

More information

TOWN OF BRUNSWICK, MAINE

TOWN OF BRUNSWICK, MAINE TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET ADOPTED May 23, 2013 AMENDED August 8, 2013 For the Fiscal Year July 1, 2013 - June 30, 2014 Town of Brunswick, Maine Municipal Budget for July 1, 2013 - June

More information

BRANDERMILL COMMUNITY ASSOCIATION 2017 OPERATING BUDGET

BRANDERMILL COMMUNITY ASSOCIATION 2017 OPERATING BUDGET Recommended BRANDERMILL COMMUNITY ASSOCIATION OPERATING BUDGET 0-- 0 0 0 Total Assessments,00,00,,00 0,00 % New Capital 0,000 0,000,000 % Less New Capital (0,000) (0,000) (,000) % Reserve Contribution

More information

AN APPROPRIATION ORDINANCE

AN APPROPRIATION ORDINANCE BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,

More information

LOCH, ELSENBAUMER, NEWTON & CO. A PROFESSIONAL CORPORATION

LOCH, ELSENBAUMER, NEWTON & CO. A PROFESSIONAL CORPORATION LOCH, ELSENBAUMER, NEWTON & CO. A PROFESSIONAL CORPORATION ACCOUNTANTS AND CONSULTANTS INDIVIDUAL INCOME TAX ORGANIZER 2014 Taxpayer Name: Spouse's Name: Day Time Phone Number: Cell Phone Number: Email

More information

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

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

More information

CITY OF KRUM, TEXAS

CITY OF KRUM, TEXAS , TEXAS 2016 2017 OFFICIAL BUDGET Mayor and City Council Ronald G. Harris, Jr, Mayor Austin Petersen, Councilmember Place 1 Rhonda Harrison, Councilmember Place 2 Justin Diviney, Councilmember Place 3

More information

INCOME TAX CHECKLIST TAXPAYER SSN NAME BIRTHDATE OCCUPATION SPOUSE SSN NAME BIRTHDATE OCCUPATION ADDRESS CITY STATE ZIP CODE

INCOME TAX CHECKLIST TAXPAYER SSN NAME BIRTHDATE OCCUPATION SPOUSE SSN NAME BIRTHDATE OCCUPATION ADDRESS CITY STATE ZIP CODE INCOME TAX CHECKLIST All last names must match the name listed on the Social Security Card. TAXPAYER SSN NAME BIRTHDATE OCCUPATION SPOUSE SSN NAME BIRTHDATE OCCUPATION ADDRESS CITY STATE ZIP CODE TELEPHONE

More information

PROPOSED FY BUDGET GENERAL FUND REVENUE PROPERTY TAXES PROPOSED BUDGET BUDGET BUDGET FY FY FY 16-17

PROPOSED FY BUDGET GENERAL FUND REVENUE PROPERTY TAXES PROPOSED BUDGET BUDGET BUDGET FY FY FY 16-17 FY 1617 BUDGET GENERAL FUND REVENUE PROPERTY TAXES CURRENT PROPERTY TAXES $ 411,096 $ 436,000 $ 493,000 VEHICLE TAXES $ 142,154 $ 99,000 $ 90,000 CURRENT TAX PENALTIES $ 800 $ 800 $ 1,000 DELINQUENT TAXES

More information

OAKLAND COUNTY, MICHIGAN

OAKLAND COUNTY, MICHIGAN PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 0 596,187 596,187 643,882 695,392 619,025 668,547 722,030 630005 Access Fees Oakland 0 267,740 267,740

More information

2019 Budget PROPOSED Budget & Finance Budget & Finance

2019 Budget PROPOSED Budget & Finance Budget & Finance REVENUES TAXES 301 REAL PROPERY TAXES 301.100 Real Property Taxes 2,199,814 2,113,626 301.400 Delinquent, Tax Claim Bureau 60,151 60,524 301.500 Real Estate Taxes--Fire Protection 331,664 318,669 301.550

More information

Berea City School District

Berea City School District Financial Report Five Year Forecast May, 2018 Public Finance Resources, 2015 1 Table of Contents Table of Contents 2 Executive Summary 3 PAGE # Revenue Overview 4 1.010 General Property Tax (Real Estate)

More information

East Whiteland Township 2016 Approved Budget. December 9, 2015

East Whiteland Township 2016 Approved Budget. December 9, 2015 East Whiteland Township Approved December 9, Major Taxes to be Collected in Summary General Fund Real Estate Tax: The current real estate tax rate for general purposes is 0.445 mils. (The tax rate represents

More information

Five Year Forecast Financial Report

Five Year Forecast Financial Report May, 2018 RIVERSIDE LOCAL SCHOOL DISTRICT - - LAKE COUNTY Five Year Forecast Financial Report 1 Table of Contents Table of Contents 2 Executive Summary 3 PAGE # Revenue Overview 4 1.010 - General Property

More information

TOWN OF PEMBROKE PARK BUDGET AMENDMENT

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

More information

STATE OF MINNESOTA OFFICE OF THE STATE AUDITOR

STATE OF MINNESOTA OFFICE OF THE STATE AUDITOR STATE OF MINNESOTA OFFICE OF THE STATE AUDITOR SUITE 500 525 PARK STREET (651) 296-2551 (Voice) (651) 296-4755 (Fax) PATRICIA ANDERSON SAINT PAUL, MN 55103-2139 state.auditor@state.mn.us (E-mail) STATE

More information

RICHFIELD TOWNSHIP HENRY COUNTY REGULAR AUDIT

RICHFIELD TOWNSHIP HENRY COUNTY REGULAR AUDIT REGULAR AUDIT FOR THE YEARS ENDED DECEMBER 31, 2004 AND 2005 TABLE OF CONTENTS TITLE PAGE Cover Letter... 1 Independent Accountants Report... 3 Combined Statement of Cash Receipts, Cash Disbursements,

More information

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

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

More information

Common Deductions For Business Owners

Common Deductions For Business Owners Common Deductions For Business Owners Within the day-to-day life of your small business, you will incur ordinary and necessary expenses that you can deduct when filing your taxes. So what does that mean?

More information

BUDGETED COUNCIL $ $333.Month. $ TOTAL 400 $ 19,944.00

BUDGETED COUNCIL $ $333.Month. $ TOTAL 400 $ 19,944.00 EXPENSE BUDGETED 2016 400LEGAL 400.11COUNCIL 6@166.Mo. Pres @$333.Month $ 15,948.00 400.12 MAYOR @ $333.Month. $ 3,996.00 TOTAL 400 $ 19,944.00 401.EXECUTIVE 401.12 TREASURER 401.132 BORO MANAGER $ 69,452.82

More information

Village of Kenilworth Fiscal Year 2019 Adopted Budget

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

More information

ST. CHARLES PARISH LIBRARY 2019 Budget Summary and Public Hearing Notice

ST. CHARLES PARISH LIBRARY 2019 Budget Summary and Public Hearing Notice ST. CHARLES PARISH LIBRARY 2019 Budget Summary and Public Hearing Notice In accordance with the requirements of the Louisiana Local Government Budget Act 504 of the 1980 session of the Legislature, R.S.

More information

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY BUDGET AND TAX LEVY DECEMBER 31, 2017 INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK ANNUAL BUDGET AND APPROPRIATIONS

More information

WAYNE TOWNSHIP WARREN COUNTY TABLE OF CONTENTS. Independent Auditor s Report... 1

WAYNE TOWNSHIP WARREN COUNTY TABLE OF CONTENTS. Independent Auditor s Report... 1 WAYNE TOWNSHIP WARREN COUNTY TABLE OF CONTENTS TITLE PAGE Independent Auditor s Report... 1 Prepared by Management: Combined Statement of Receipts, Disbursements, and Changes in Fund Balances (Cash Basis)

More information

City of Bellevue. Permanent Appropriations Budget Fiscal Year 2018 January 1, December 31, 2018

City of Bellevue. Permanent Appropriations Budget Fiscal Year 2018 January 1, December 31, 2018 Permanent Appropriations Budget Summary Permanent 2017 Final Actual 2017 Temporary 2018 Permanent 2018 Page 1 Council $122,800.00 $100,715.38 $70,200.00 $126,600.00 Page 2 Mayor $61,900.00 $69,760.38 $29,725.00

More information

Expenditure Classification by Object Code

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

More information