DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY
|
|
- Alan Campbell
- 5 years ago
- Views:
Transcription
1 BUDGET AND TAX LEVY DECEMBER 31, 2014
2 INTENTIONALLY LEFT BLANK
3 STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED
4 INTENTIONALLY LEFT BLANK
5 GENERAL FUND TAXES: 37 Penalties tax collection-(in ) $ 82,357 $ 70,000 $ 80, Property tax 845, , , Inheritance tax 18, Sales tax 408, , , Local use tax 94,837 90, , Supplemental sales tax 529, , , Replacement tax 254, , , State income tax 565, , ,000 INTERGOVERNMENTAL: 58 States Attorney salary reimbursement 170,191 88, , Supervisor of Assessments salary reimbursement 22,963 18,000 20, Public Defender salary reimbursement 44,558 28,000 30, Probation Officer salary reimbursement 83, ,000 85, VCV salary reimbursement (in 3701) 11,475 5,000 10, Grants-Coroner 4,195 4,000 0 CHARGES FOR SERVICES: 71 County clerk fees 126,524 80, , Circuit clerk otc fees 56,148 50,000 55, Circuit clerk fees 99, , , Circuit court fund 9,422 9,000 10, Criminal fees 46,904 40,000 45, Traffic fees 129, , , Sheriff fees 68,572 65,000 65, Sheriff's fund 770 1,000 1, Drainage district fees Publication fees (in ) 3,800 5,000 5, Public Defender fees 7,879 10,000 8, Dog license 7,711 10,000 10, Animal control fund 3,255 4,000 4, Law library 3,257 3,000 3, Liquor licenses 4,019 5,000 5, Bail bond forfeiture 17,192 20,000 18,000
6 DOUGLAS COUNTY, ILLINOIS GENERAL FUND FINES AND FORFEITS: 58 States Attorney fines 13,243 14,000 14,000 INTEREST: 37 Interest income - CD's 1,002 1,000 1, Interest MISCELLANEOUS: Transfer from other funds 10, Proceeds from issued debt 0 0 1,343, Misc. (3701) coord. salary reimb. 44, Miscellaneous (in ) 14, Miscellaneous Copies (in ) 1,465 1,000 1, Work releases 13,796 13,000 13, Miscellaneous ( ) 3, telecomm. reimb. ( ) 51, Miscellaneous ( ) Animal control donations ( ) 7,735 5,000 5,000 Total 3,882,359 3,586,224 5,251,500
7 DOUGLAS COUNTY, ILLINOIS GENERAL FUND (CONTINUED) 5 Transfer to ESDA 46, , Animal Control 79,976 76,506 71, Law Library 11,475 15,000 14, Courthouse 105, , , Jail 257, , , Contingency 25,083 72, , Improvement Projects 0 0 1,343, Loan Payments 121, , , Institutional Expense Tax Ext & Collection 34,213 39,393 36, General Services 90, , , County Board 32,362 29,000 29, County Clerk 125, , , Treasurer Collection 116, , , Circuit Clerk 219, , , Sheriff 1,368,185 1,056,985 1,072, Coroner 72,871 85,526 68, Supt. of Education 45,408 44,152 46, State's Attorney 320, , , Supervisor of Assessments 152, , , Public Defender 134, , , Probation 178, , , Board of Review 12,000 14,400 14, Circuit Court 115, , , County Audit Expense 46,334 37,000 38, Elections 186, , , Expense 52, Total General Fund Expenditures $ 3,953,375 $ 4,046,589 $ 5,533,200 Revenues over (under) Expenditures ($ 71,016) ($ 460,365) ($ 281,700) Ending Cash Balance as of December 31, 2012 $ 528,452
8 Douglas County 2014 General Fund Budget Animal Control: Administrator Salary $ 2, $ 2, Other Salaries $ 42, $ 43, Pound Repairs $ 1, $ Telephone $ $ Internet $ $ Electricity $ 4, $ 4, Fuel $ 2, $ 2, Water & Sewer $ $ 1, Mileage $ 5, $ Postage $ $ Professional Services $ 12, $ 12, Conferences, Seminar & Dues $ $ Office Supplies $ $ 1, Supplies $ 3, $ 3, Rabies $ $ Uniforms $ $ Miscellaneous $ $ Animal Claims $ $ Impoundments $ $ - $ 76, $ 71, Law Library: 012 $ 15, $ 14, $ 15, $ 14, Courthouse Expense Fund: Salary-Maintenance $ 35, $ 36, Overtime & Expense $ 1, $ 1, Telephone $ 13, $ 25, Courthouse Repair $ 20, $ 15, Electricity $ 15, $ 15, Fuel $ 16, $ 16, Water & Sewer $ 3, $ 3, $ 104, $ 112, of 8
9 Douglas County 2014 General Fund Budget Jail Operations: Cook Salary $ 53, $ 54, Jailer Salary $ 323, $ 336, Other Salaries/Part time** $ 8, $ 8, Janitor Salary * $ 31, $ 31, Repairs & Maintainance $ 20, $ 30, Telephone $ 22, $ 22, Electricity $ 25, $ 25, Fuel $ 18, $ 18, Water & Sewer $ 11, $ 11, Out of County Detention * $ 1, $ 1, Medical Care of Prisoners $ 68, $ 69, Food $ 46, $ 46, Supplies $ 7, $ 7, Equipment $ 8, $ 8, $ 642, $ 668, Contingency: Non-Deductible Ins. Claims $ 1, $ Rural Transportation $ 1, $ 1, Unspecified $ 68, $ 199, Mid IL Services $ 2, $ 72, $ 200, Project Improvement Fund: Capital Additions $ - $ 1,343, Computer Replacement $ - $ 1,343, Project Certificate Repayment Fund: Certificate Principle Paid $ 100, $ 64, Certificate Interest Paid $ 26, $ 70, Bank Service Charge $ $ $ 127, $ 135, Institutional Expenses and Child Care: Dependent Child Care $ $ $ $ of 8
10 Douglas County 2014 General Fund Budget Tax Extension & Collection: Publications $ 13, $ 10, Devnet $ 25, $ 26, $ 39, $ 36, General Services for County Offices: Equipment Maintenance& Repairs $ 2, $ 2, Internet $ 6, $ 6, Postage $ 30, $ 30, Elevator/Security $ 6, $ 6, Office Supplies $ 8, $ 8, Contracts $ 28, $ 28, Unspecified $ 19, $ 19, $ 100, $ 100, County Board Members: County Board Salary $ 24, $ 24, Mileage & Expenses $ 4, $ 4, $ 29, $ 29, County Clerk's Office Expense: County Clerk - Salary $ 28, $ 29, Deputy Hire $ 92, $ 68, Overtime Vacations $ $ 1, Conference, Seminars & Dues $ $ Office Supplies $ 5, $ 5, $ 127, $ 104, of 8
11 Douglas County 2014 General Fund Budget County Treasurer's Office Expense: Treasurer - Salary $ 58, $ 59, Deputy Hire $ 58, $ 60, Mileage & Expense $ 1, $ 1, Books & Publications $ $ Office Supplies $ 1, $ 1, $ 120, $ 123, Circuit Clerks Office Expense: Circuit Clerk - Salary $ 57, $ 59, Deputy Hire $ 149, $ 154, Vacation & Overtime Record Books Audit $ 2, $ 1, $ $ $ 5, $ 3, Conference, Seminars $ $ Office Supplies $ 3, $ 3, Miscellaneous $ $ New Equipment $ $ $ 220, $ 224, of 8
12 Douglas County 2014 General Fund Budget Sheriff: Sheriff Salary $ 62, $ 63, Deputy Hire $ 359, $ 363, Other Salaries/Part time** $ 8, $ 8, Administrative Staff $ 93, $ 95, Juror moved to jail $ Jailers moved to jail $ Overtime $ 35, $ 35, Holiday/Benefits $ 33, $ 33, Merit Commission $ 2, $ 2, Mainteance of Auto $ 80, $ 80, Maintenance of Teletphone $ $ Maintenance of Radio $ 12, $ 12, Inmate Transportation/ Travel * $ 2, $ 2, Books & Publications $ 1, $ 1, Courthouse Security- Payroll $ 96, $ 99, Conference, Seminar & Dues $ 2, $ 2, Training $ 8, $ 8, Office Supplies $ 9, $ 9, Courthouse Supplies $ $ Guns & Ammunition $ 1, $ 1, Purchase of Police Equipment $ 4, $ 4, Uniforms $ 6, $ 6, Purchase of Autos $ 63, $ 63, Computer Software $ 4, $ 4, $ 883, $ 894, Telecommunications Budget TC Dispatcher Salary TC PT Salary TC Overtime TC Benefits/Holiday TC Training New Equipment/Maint TC Computer Software $ 148, $ 147, $ 4, $ 4, $ 8, $ 8, $ 7, $ 12, $ 1, $ 1, $ 2, $ 2, $ 3, $ 3, $ 173, $ 178, TOTAL $ 1,056, $ 1,072, of 8
13 Douglas County 2014 General Fund Budget Coroner's Expense: Coroner's Salary $ 30, $ 31, Deputy Coroner $ 2, $ 1, Court Reporter Salary $ $ Court Security $ $ Clerical Secretary $ 3, $ 4, Clerical Overtime $ $ Maintenance of Radio $ $ Software License $ 1, $ Telephone $ 3, $ 3, Travel $ 1, $ 1, Publications $ $ Inquest & Autopsy $ 9, $ 10, Conferences & Dues $ 1, $ 1, Training $ 1, $ 1, Office Expense 6 of 8 $ 4, $ 3, Fuel & Oil $ 5, $ 2, Gas & Oil Maintenance $ 1, $ 1, Supplies $ 5, $ 5, Photo & Fees $ $ Uniforms $ $ Grants $ 4, $ Juror Fees & Mileage $ $ Contingency $ 2, $ Equipment $ 2, $ 2, $ 85, $ 68, County Superintendent of Educational Service Region: Educational Service $ 44, $ 46, $ 44, $ 46, State's Attorney's Office: State's Attorney's Salary $ 128, $ 129, Other Salaries & Overtime $ 166, $ 170, Leasing Expenses $ 6, $ 6, Appellate Assistance Service $ 7, $ 7, Expert Witness Fees $ $ Professional Services $ $ Dues & Conferences $ $ 1, Training $ $ 1, Office Expenses $ 1, $ 3, Equipment-Fax $ $ $ 311, $ 320,000.00
14 Douglas County 2014 General Fund Budget Supervisor of Assessments: Supervisor of Assessments Salary $ 46, $ 48, Deputy Salaries $ 79, $ 80, Clerical/Secretary Salary $ 15, $ 15, Mileage $ 1, $ 1, Publications $ 1, $ 1, Farmland Assessment $ $ Conferences, Seminar & Dues $ 1, $ 1, Training $ 4, $ 4, Office Supplies $ 3, $ 11, New Equipment $ 1, $ 1, $ 153, $ 165, Public Defender's Office: Public Defender's Salary $ 124, $ 127, Expert Witness Fee $ 6, $ 6, Office Expense $ 8, $ 8, $ 139, $ 142, Probation Office: Probation Officers Salary $ 143, $ 146, Administrative Assistant $ 31, $ 32, Mileage Expense $ 4, $ 4, Office Supplies $ 6, $ 5, $ 185, $ 188, Board of Review: Salaries $ 12, $ 12, Mileage $ $ Conferences $ $ Training $ 1, $ 1, $ 14, $ 14, of 8
15 Douglas County 2014 General Fund Budget Circuit Court: Supplement Salary $ 1, $ 1, Court Reporter Salary $ 40, $ 40, Administrative Salaries $ 44, $ 45, Court Appointed Attorney Fees $ 50, $ 15, Testing Fees $ $ Juror Fees & Mileage $ 20, $ 9, Expert Witness Fees $ 4, $ Youth Home Cases $ $ 2, Conference, Seminar & Dues $ 1, $ Meals for Jurors $ 2, $ Office Supplies $ 6, $ 2, Jury Commission $ 17, $ 11, Automation Expense $ 2, $ Court Interpreters $ 7, $ 4, Equipment & Miscellaneous $ 2, $ - $ 198, $ 133, County Audit Expense: Audit Expense $ 37, $ 38, $ 37, $ 38, County Elections: County Clerk Salary 1/2 wages $ 28, $ 30, Deputy Hire $ 54, $ 29, Election Judges $ 26, $ 52, Maintenance & Equipment $ - $ Polling Place Rent $ 2, $ 2, Postage $ 1, $ 1, Publications $ 3, $ 6, Voter Registration & Supplies $ 1, $ Data Processing, Supplies, Ballots $ 25, $ 40, Conferences, Seminars & Dues $ $ $ 144, $ 162, of 8
16 ESDA FUND - 05 EMA Grant $ 21,956 $ 25,000 $ 31,000 Code Red 4,200 5,700 4,200 Transfer from General Fund 46,500 25,000 20,000 Other 3,223 35,000 3,200 Total Cash Receipts 75,879 90,700 58, ESDA Expenses $ 75,878 $ 92,376 $ 58,387 Revenues over (under) Expenditures $ 1 ($ 1,676) $ 13 Ending Cash Balance as of December 31, 2012 $ 772
17 FEDERAL AID MATCHING FUND - 23 Property Tax $ 150,669 $ 159,578 $ 169,384 Reimbursements 0 12,000 0 Interest Total Cash Receipts $ 151,229 $ 171,578 $ 169, Federal Aid Matching Expenses $ 74,050 $ 350,000 $ 350,000 Revenues over (under) Expenditures $ 77,179 ($ 178,422) ($ 180,616) Ending Cash Balance as of December 31, 2012 $ 588,583
18 TORT IMMUNITY FUND (INSURANCE) Property Tax-Liability $ 84,129 $ 85,000 $ 85,000 Property Tax-Health Insurance 703, ,000 1,070,000 Property Tax-Tort 25,022 28,000 28,000 Employee Reimb. 29,001 30,000 30,000 Total Cash Receipts $ 842,135 $ 943,000 $ 1,213, General Insurance 840, ,000 1,106, Tort 25,130 25,000 27, Liability Insurance 87,987 84,285 92,000 Total Cash Expenditures 953, ,285 1,225,000 Revenues over (under) Expenditures ($ 111,111) $ 73,715 ($ 12,000) Ending Cash Balance as of December 31, 2012 $ 18,062
19 WORKMEN'S COMPENSATION - 06 Property Tax $ 115,460 $ 150,000 $ 95,000 Refunds 8, Interest Total Cash Receipts $ 124,191 $ 150,000 $ 95, WC Insurance $ 84,750 $ 108,000 $ 95,000 Revenues over (under) Expenditures $ 39,441 $ 42,000 $ 0 Ending Cash Balance as of December 31, 2012 $ 124
20 UNEMPLOYMENT INSUARNCE FUND - 02 Property Tax $ 1,585 $ 0 $ 0 Interest Total Cash Receipts $ 1,991 $ 0 $ Unemployment costs $ 8,316 $ 1,000 $ 10,000 Revenues over (under) Expenditures ($ 6,325) ($ 1,000) ($ 9,600) Ending Cash Balance as of December 31, 2012 $ 206,093
21 SOCIAL SECURITY TAX FUND - 03 Property Tax $ 301,021 $ 280,000 $ 260,000 Replcaement Tax 43,681 43,590 54,000 Total Cash Revenue $ 344,702 $ 323,590 $ 314,000 3 Social Security $ 291,354 $ 300,000 $ 300,000 Revenues over (under) Expenditures $ 53,348 $ 23,590 $ 14,000 Ending Cash Balance as of December 31, 2012 $ 89,645
22 COUNTY HIGHWAY FUND - 20 Property Tax $ 301,021 $ 319,157 $ 338,768 Engineering reimbursements 0 10,000 0 Interest Reimbursements and miscellaneous 162,447 26, ,000 Total Cash Receipts $ 464,162 $ 355,557 $ 439, Highway Expenses $ 287,282 $ 431,963 $ 500,000 Revenues over (under) Expenditures $ 176,880 ($ 76,406) ($ 60,532) Ending Cash Balance as of December 31, 2012 $ 812,097
23 COUNTY AID TO TOWNSHIP BRIDGES FUND - 21 Property Tax $ 150,669 $ 159,578 $ 169,384 Interest Township and County Payments 7, , ,000 Total Cash Receipts $ 158,325 $ 359,578 $ 369, Bridge Expenses $ 157,503 $ 360,000 $ 360,000 Revenues over (under) Expenditures $ 822 ($ 422) $ 9,384 Ending Cash Balance as of December 31, 2012 $ 505,183
24 LOCAL BRIDGE FUND - 32 Fees and Grants $ 99,148 $ 0 $ 0 Interest Total Cash Receipts $ 99,251 $ 0 $ 0 Expenses $ 5,000 $ 0 $ 100,000 Revenues over (under) Expenditures $ 94,251 $ 0 ($ 100,000) Ending Cash Balance as of December 31, 2012 $ 119,419
25 COUNTY RETIREMENT FUND - 04 Property Tax $ 200,784 $ 400,000 $ 400,000 Replacement Tax 50,129 58,120 55,000 Total Cash Receipts $ 250,913 $ 458,120 $ 455,000 4 IMRF Expenses $ 345,198 $ 379,000 $ 385,000 Revenues over (under) Expenditures ($ 94,285) $ 79,120 $ 70,000 Ending Cash Balance as of December 31, 2012 ($ 40,005)
26 COUNTY BOARD OF HEALTH FUND - 07 Property Tax $ 301,021 $ 319,157 $ 338,768 Interest 912 3,000 1,000 General Revenue 53,380 60,000 55,000 Food Permits 18,488 15,000 14,000 Dental Clinic 522, , ,000 Health Department Grants 381, , ,000 Total Cash Receipts $ 1,277,799 $ 1,262,157 $ 1,258,768 8 Health Expenses $ 1,178,742 $ 1,221,200 $ 1,182,300 Revenues over (under) Expenditures $ 99,057 $ 40,957 $ 76,468 Ending Cash Balance as of December 31, 2012 $ 1,010,140
27 EXTENSION EDUCATION PROGRAM FUND -14 Property Tax $ 55,194 $ 55,000 $ 55, Extension Expenses $ 55,194 $ 52,000 $ 52,000 Revenues over (under) Expenditures $ 0 $ 3,000 $ 3,000 Ending Cash Balance as of December 31, 2012 $ 0
28 Veterans Assistance - 13 Property Tax $ 0 $ 0 $ 0 13 VA Expenses $ 14,436 $ 35,200 $ 37,000 Revenues over (under) Expenditures ($ 14,436) ($ 35,200) ($ 37,000) Ending Cash Balance as of December 31, 2012 $ 73,248
29 TUBERCULOSIS FUND - 09 Property Tax $ 11,103 $ 5,000 $ 0 9 TB Expenses $ 8,366 $ 49,200 $ 49,000 Revenues over (under) Expenditures $ 2,737 ($ 44,200) ($ 49,000) Ending Cash Balance as of December 31, 2012 $ 54,586
30 WORKING CASH - 15 Interest $ 1,895 $ 2,000 $ 2,000 $ 0 $ 0 $ 0 Revenues over (under) Expenditures $ 1,895 $ 2,000 $ 2,000 Ending Cash Balance as of December 31, 2012 $ 357,863
31 FEDERAL FORFEITURES - 93 Revenue $ 3 $ 0 $ 0 93 Expenses $ 12,542 $ 40,000 $ 40,000 Revenues over (under) Expenditures ($ 12,539) ($ 40,000) ($ 40,000) Ending Cash Balance as of December 31, 2012 $ 24,479
32 COURT FEES Court Security $ 10,435 10,000 10,000 Court Improvement 13,787 14,000 14,000 Violant Crime Victims 15,300 12,000 17,600 Traffic Probation 63,613 55,000 65,000 Arrestee's Medical Fee 4,079 4,000 4,000 States Attorney Drug Fund 670 1,000 1,000 Drug Enforcement Court Document Storage 14,180 14,000 14,000 Circuit Clerk Automation Fund 14,231 15,000 15,000 Correction Services 9,202 9,000 9,000 DUI Fees 4,013 4,000 4,000 Sherriff's Vehicle 13,595 8,000 14,000 Circuit Clerk Ops 19,277 4,000 20,000 Electronic Citation 1,558 1,000 1,000 Total Cash Receipts $ 184,327 $ 151,000 $ 189, Court Security $ 3,374 $ 45,000 $ 5, Court Improvements ,000 23, VCV 15,300 18,000 17, Probation 68, ,500 70, Arrestee's Medical 21,766 18,000 25, States Attorney Forfeiture 6, , Drug Enforcement 1,964 8,000 2, Court Document Storage 94,794 60,000 60, Circuit Clerk Automation 15,845 30,000 30, Correction Service Fees 9,112 27,000 17, DUI 7,288 25,000 12, Sheriff's Vehicle 7,561 10,000 21, Circuit Clerks Operations 25,665 10,000 50, Electronic Citation 0 0 2,000 Total Court Expenses $ 277,740 $ 572,500 $ 382,100 Revenues over (under) Expenditures ($ 93,413) ($ 421,500) ($ 193,000) Ending Cash Balance as of December 31, 2012 $ 691,992
33 RECORD FEES Recorder Automation Fund $ 27,874 $ 20,000 $ 30,000 Landfill Tipping Fee 10, Collector's Automation 9,473 8,500 10,000 Vital Records Fee 4,497 3,300 5,000 State's Attorney Automation Fund Coroner Fees 2,651 2,000 3,200 GIS Fees 51,409 40,000 50,000 Total Cash Receipts $ 106,393 $ 73,800 $ 98, Recorder Automation $ 29,931 $ 38,500 $ 31, Landfill Tipping 0 25,000 25, Collector's Automation 4,777 5,000 20, Vital Records Expenses 4,809 5,000 5, State's Attorney Automation Fund Coroner Expenses 760 3,200 3, GIS Expenses 38,821 49,636 50,000 Total Expenses $ 79,098 $ 126,336 $ 134,200 Revenues over (under) Expenditures $ 27,295 ($ 52,536) ($ 35,500) Ending Cash Balance as of December 31, 2012 $ 123,435
34 PET POPULATION CONTROL FUND - 92 Fees $ 6,961 $ 6,000 $ 6, Spay/Neuter Expenses $ 0 $ 4,757 $ 6,000 Revenues over (under) Expenditures $ 6,961 $ 1,243 $ 0 Ending Cash Balance as of December 31, 2012 $ 8,535
35 Capital Additions - 96 Transfer from General Fund $ 0 $ 10,000 $ 0 Expenses $ 0 $ 0 $ 10,000 Revenues over (under) Expenditures $ 0 $ 10,000 ($ 10,000) Ending Cash Balance as of December 31, 2012 $ 10,001
36 INTENTIONALLY LEFT BLANK
37 Tax Levy
38
39
40 TRUTH IN TAXATION TEST 2014 EAV $ 338,768, EAV $ 319,156, Projection Levy Extensions Levy Max Rate County tax $ 915,000 $ 914, , % 914,674 Tort Immunity tax 1,183,000 1,183, ,000 n/a County Highway tax 280, , , % 338,768 County Bridges tax 170, , , % 169,384 Federal Aid Matching tax 170, , , % 169,384 TB Sanitarium 0 0 5, % 423,460 IMRF tax 400, , ,000 n/a Board of Health Fund 280, , , % 338,768 Extension Education Program tax 55,000 55,000 55, % 67,754 Unemployment Insurance n/a Workmans Comp 95,000 95, ,000 n/a Social Security tax 260, , ,000 n/a Totals $ 3,808,000 $ 3,923,979 $ 3,633, % Board Member Approval: County Clerk Attest: 11
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 informationINTENTONALLY LEFT BLANK
INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK GENERAL FUND STATEMENT OF RECEIPTS AND REVENUES TAXES: 37 Property
More informationLEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012
Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Schedules of Appropriations and Estimated
More informationPIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2009
ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2009 Page GENERAL COUNTY FUND 1-12 DOCUMENT STORAGE SYSTEM FUND - RECORDER 13 MISCELLANEOUS FEES FUNDS 14-18 COOPERATIVE EXTENSION
More informationMadison County Government Fund Descriptions and Revenue Sources
Madison County Government Fund Descriptions and Revenue Sources The operations of Madison County Government are funded through a wide variety of revenue sources. Some of these are general taxes or fees
More information$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000
20072008 BUDGET 20042005 20042005 20052006 20052006 20062007 20062007 20072008 Budget Actual Budget Actual Budget Actual 6 mos. Budget GENERAL CORPORATE FUND RECEIPTS Real Estate & Mobile Home Privelege
More informationTOTAL REVENUE 8,992,000 9,641,500 9,387,000 TOTAL GENERAL FUND EXPENDITURES 9,191,240 9,634,731 9,584,949
MORGAN COUNTY, ILLINOIS COUNTY GENERAL FUND 2019 BDGT/EST BDGT/EST BDGT/EST Fund Acct Dept 2016 2017 2017 2018 2018 2019 Beginning Fund Balance 8,428,981 8,344,993 8,208,750 11 000 4401 PROPERTY TAX 4,000,000
More informationMASON COUNTY, ILLINOIS BUDGET APPROPRIATIONS Year Ending November 30, 2013
BUDGET APPROPRIATIONS Year Ending November 30, 2013 BUDGET ASSUMPTIONS 2011 Property Tax Distribution It is estimated that 100 percent of the 2011 property taxes will have been distributed by November
More informationPIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2013
ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2013 Page GENERAL COUNTY FUND 1-23 MISCELLANEOUS FEES FUNDS 24-34 DOCUMENT STORAGE SYSTEM FUND - RECORDER 35 COOPERATIVE EXTENSION
More informationChairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads
TO: FROM: SUBJECT: Chairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads James W. Rasins, C.P.A., C.F.E., County Auditor Quarterly Financial Report
More informationForecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements,
Forecasted Appropriations Resolution, Forecasted Statements of and Disbursements, Forecasted Statement of, Forecasted Schedules of Appropriations and and Statement of Tax Levies Years Ending November 30,
More informationColeman County, Texas PROPOSED BUDGET
Coleman County, Texas 2019 PROPOSED BUDGET This budget will raise more total property taxes than last year s budget by $473,646.85 or 14%, and of that amount $462,976.04 is tax revenue to be raised from
More informationKen Easterley, Chairman. Marty Crawford
Saint Clair County, Illinois Anticipated Revenues Revenue Appropriations and Budget OFD tit\, J. ' mac! t+ O lu jo O qr... 1 01: 1 - Members of the Finance Committee Ken Easterley, Chairman Marty Crawford
More informationForecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements,
Forecasted Appropriations Resolution, Forecasted Statements of and Disbursements, Forecasted Statement of, Forecasted Schedules of Appropriations and and Statement of Tax Levies Years Ending November 30,
More informationOFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS
OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS James W. Rasins, C.P.A., C.F.E. County Auditor Peter W. Balgemann, C.G.A.P. Chief Deputy Auditor 421 N. County Farm Road Wheaton, Illinois 60187 (630)
More informationCUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2016
FINANCIAL STATEMENTS For the Year Ended November 30, 2016 TABLE OF CONTENTS Page No. INDEPENDENT AUDITOR'S REPORT... 1 INDEPENDENT AUDITOR S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE
More informationLIVINGSTON COUNTY, ILLINOIS BUDGET APPROPRIATIONS AND TAX LEVIES YEAR ENDING NOVEMBER 30, 2017 ADOPTED NOVEMBER 17, 2016
LIVINGSTON COUNTY, ILLINOIS BUDGET APPROPRIATIONS AND TAX LEVIES YEAR ENDING NOVEMBER 30, 2017 ADOPTED NOVEMBER 17, 2016 LIVINGSTON COUNTY, ILLINOIS "...serving the people of Livingston County" District
More informationPROPERTY TAXES 1,004, SALES TAX 1,080, REPLACEMENT TAX 165, REFUND &
DATE: 11/15/2006 BPCOB12 IROQUOIS COUNTY PAGE: 1 TIME: 08:53:30 FUND: GENERAL COUNTY NUMBER DESCRIPTION BUDGET -------- REVENUES 01-00-00-110100 PROPERTY TAXES 1,004,000 01-00-00-111100 SALES TAX 1,080,000
More informationBUREAU COUNTY, ILLINOIS. Budget Appropriation and Tax Levy. For the year ending November 30, 2018
Budget Appropriation and Tax Levy For the year ending November 30, 2018 CONTENTS Page Number INDEPENDENT ACCOUNTANT S REPORT 1 Appropriations Resolution 2 : General 3-13 Animal Control Administration 14
More informationCUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2015
FINANCIAL STATEMENTS For the Year Ended November 30, 2015 TABLE OF CONTENTS Page No. INDEPENDENT AUDITOR'S REPORT... 1 INDEPENDENT AUDITOR S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE
More informationReport: PROPOSED BUDGET REPORTS Program:BPCOB12 V1.02 By: cdixon From: IC-IS-002 Date: 11/17/10 Time: 08:34:41 Menu: NCR:
Report: PROPOSED BUDGET REPORTS Program:BPCOB12 V1.02 By: cdixon From: IC-IS-002 Date: 11/17/10 Time: 08:34:41 Menu: NCR:13 04 05 00 DATE: 11/17/2010 BPCOB12 IROQUOIS COUNTY PAGE: 1 TIME: 08:34:50 FUND:
More informationOFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS
OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS James W. Rasins, C.P.A., C.F.E. County Auditor Peter W. Balgemann, C.G.A.P. Chief Deputy Auditor 421 N. County Farm Road Wheaton, Illinois 60187 (630)
More informationOgle County, Illinois. Proposed. Budget & Appropriation FY 2018
, Illinois Proposed Budget & Appropriation FY 2018 Finance Draft 10/23/17 Public Hearing Draft 10/30/17 County Board Draft 11/21/17 Adopted 11/21/2017 Prepared by the Finance Committee TABLE OF CONTENTS
More informationELMORE COUNTY COMMISSION FY 2019 BUDGET
ELMORE COUNTY COMMISSION FY 2019 BUDGET Approved September 24, 2018 Operating Operating Revenues Expenditures General Funds Transfers In Transfers Out 001 General Funds 10,587,552 1,287,267 11,874,819
More 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 informationLIVINGSTON COUNTY, ILLINOIS BUDGET APPROPRIATIONS AND TAX LEVIES YEAR ENDING NOVEMBER 30, 2018 ADOPTED NOVEMBER 16, 2017
LIVINGSTON COUNTY, ILLINOIS BUDGET APPROPRIATIONS AND TAX LEVIES YEAR ENDING NOVEMBER 30, 2018 ADOPTED NOVEMBER 16, 2017 Kathy Arbogast James Carley Marty Fannin Carolyn Gerwin G Michael Ingles Patrick
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 informationJO DAVIESS COUNTY, ILLINOIS FY2015 ANNUAL BUDGET TAX LEVY ORDINANCE APPROPRIATIONS ORDINANCE
JO DAVIESS COUNTY, ILLINOIS ANNUAL BUDGET TAX LEVY ORDINANCE APPROPRIATIONS ORDINANCE Approved November 18, TABLE OF CONTENTS SUMMARY OF BUDGET...1-34 BUDGET PREPARATION SCHEDULE...35 ORGANIZATIONAL CHART...36
More 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 informationPROPOSED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT
FILED FOR RECORD 2018 JULY 27 1:01PM GLENDA ALSTON HARDIN COUNTY CLERK By: Connie Becton CHIEF DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge
More informationTAZEWELL COUNTY FY 2018 TENTATIVE BUDGET
TAZEWELL COUNTY FY 2018 TENTATIVE BUDGET 1 The Mission of Tazewell County Government is to provide services authorized by law through responsible stewardship of available resources keeping the people first
More informationADOPTED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT
FILED FOR RECORD 2018 SEP 2 : M GLENDA ALSTON HARDIN COUNTY CLERK By: DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge Wayne McDaniel, Commissioner
More informationCARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR
CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR 2014-2015 DEPARTMENT 1301 - COMMISSIONER'S OFFICE SALARIES - REGULAR 51.1100 664,000.00 TEMPORARY LABOR 51.1200 0.00
More 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 informationJEFFERSON COUNTY, ILLINOIS GENERAL PURPOSE FINANCIAL STATEMENTS
GENERAL PURPOSE FINANCIAL STATEMENTS For the Year Ended TABLE OF CONTENTS Page Independent Auditor s Report... 1 2 Management 's Discussion and Analysis...3 8 BASIC FINANCIAL STATEMENTS Government -Wide
More informationCASS COUNTY, MO BUDGET
1 0100 - COUNTY ADMINISTRATION 101-0100-0000-41205 1/2% SALES TAX $6,564,209.32 $3,780,437.87 $6,508,000.00 $6,498,116.00 101-0100-0000-41240 OUT OF STATE/LOCAL USE TAX $1,099,548.73 $914,059.76 $1,072,000.00
More informationFY2018 BUDGET SUMMARY
FY2018 BUDGET SUMMARY FY2018 Champaign County Budget Revenue $131,443,548 Expenditure $129,690,091 The budget was developed by the County s elected officials and department heads with oversight and review
More informationVermilion County, Illinois Fiscal Budget Adopted Edition
2017-2018 Fiscal Budget Adopted Edition . County Board Office County Board Chairman Michael Marron County Board Staff Norman Anglin Marguerite Bailey Erika Briggs Nancy Boose Jennifer Jenkins Risk Consultant
More informationAPPROPRIATION ORDINANCE NO BE IT ENACTED BY THE QUORUM COURT OF THE COUNTY OF BAXTER, STATE OF ARKANSAS, AN ORDINANCE TO BE ENTITLED:
APPROPRIATION ORDINANCE NO. 2017 - BE IT ENACTED BY THE QUORUM COURT OF THE COUNTY OF BAXTER, STATE OF ARKANSAS, AN ORDINANCE TO BE ENTITLED: AN ORDINANCE PROVIDING FOR AND ADOPTING A BUDGET FOR BAXTER
More informationBUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND Calculations as of 07/31/2018
REPORT FOR MISSAUKEE COUNTY Page: 1/11 ESTIMATED REVENUES Dept 000 101-000- REVENUE CONTROL 101-000-664.00 INTEREST EARNED 101-000-699.01 APPROP FUND BALANCE 101-000-699.02 APPROP FUND BALANCE-BLDG P Totals
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total Cash $1,510,361.01
More informationCounty of Kendall, Illinois Yorkville, Illinois. Financial Report Year Ended November 30, 2016
Yorkville, Illinois Financial Report Year Ended November 30, 2016 Year Ended November 30, 2016 Table of Contents Independent Auditor s Report 1-3 Management s Discussion and Analysis 4-14 Basic Financial
More informationCounty of Kendall, Illinois Yorkville, Illinois. Financial Report Year Ended November 30, 2017
Yorkville, Illinois Financial Report Year Ended November 30, 2017 Year Ended November 30, 2017 Table of Contents Independent Auditor s Report 1-3 Management s Discussion and Analysis 4-14 Basic Financial
More informationReview of Budget Timeline
Highlights Review of Budget Timeline May/June Budgets developed in detail with explanation & justification for each line item June/July Budgets reviewed by Finance Advisory Group for reasonableness & consistency
More 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 informationEFFINGHAM COUNTY, ILLINOIS FINANCIAL STATEMENTS WITH ACCOMPANYING INFORMATION. For the year ended November 30, 2017
FINANCIAL STATEMENTS WITH ACCOMPANYING INFORMATION For the year ended November 30, 2017 TABLE OF CONTENTS FINANCIAL SECTION: Page(s) Independent Auditors Report... 1-3 Basic Financial Statements: Government-Wide
More 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 informationCOMAL COUNTY, TEXAS COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION
COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION GENERAL FUND CHANGES IN FUND BALANCES BUDGET AND ACTUAL (GAAP BASIS) GENERAL REVENUES Ad Valorem Taxes: Current Delinquent Penalty
More informationANNUAL BUDGET FISCAL YEAR
ANNUAL BUDGET 2017-2018 FISCAL YEAR ANNUAL BUDGET FY 2017-2018 TABLE OF CONTENTS REVENUE AND EXPENSE SUMMARIES 1 General Fund 1.1 Total Appropriation Needs 1.2 REVENUE ANALYSIS 2 Revenue Chart 2.1 General
More informationExclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?
Fiscal Year: 218 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental 1--669- INS DEDUCTIBLE SHARING.% Total For Expenditure Type.% Revenue Total
More informationTown of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015
REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324
More informationSummary of the proposed FY2011 Jo Daviess County Annual Budget
DATE: November 18, 2010 TO: From: RE: Members of the Jo Daviess County Board Dan Reimer, County Administrator Summary of the proposed FY2011 Jo Daviess County Annual Budget The following is a summary of
More informationRevenue Account Codes for FY Reporting Account Code
Account s for FY 13-14 Reporting Account 311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County
More informationRESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR
RESOLUTION NO. 2016-28 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2016-2017 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,
More informationKenton County Fiscal Court. Summary. Summary
Summary Summary Fund FY 2012 FY 2013 FY 2014 YTD FY 2014 Original Budget Adjustments Current Budget 1st Qtr October November December Year to Date % RESERVE BALANCE JULY 1st General Fund - 01 3,571,732.43
More information2019 Commissioners Budget
2019 Commissioners Budget Leslie Osche Chairman Board of County Commissioners Kimberly Geyer Vice Chairman Lori Altman Human Resources Director/Chief Clerk Ann Brown Budget and Human Services Finance Director
More informationCANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014
CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014 Canyon County Commissioners: Steve Rule, Chairman Kathy Alder, Commissioner Craig Hanson, Commissioner Canyon County Clerk's Office: Chris Yamamoto,
More informationKenton County Fiscal Court Summary FY 2019
Summary Fund FY 2016 FY 2017 FY 2018 YTD FY 2018 Original Budget Adjustments Current Budget July August RESERVE BALANCE JULY 1st General Fund - 01 17,813,647 19,406,290 13,733,376 13,733,376 34,191,046-34,191,046
More informationEVANS COUNTY BOARD OF COMMISSIONERS
FY REVENUE BUDGET VERSION REPORT 100 EVANS COUNTY COMMISSIONERS-GENE 00000 100-00000-31-1100 REAL PROPERTY CURRENT YR 2,418,780.00 100-00000-31-1120 TIMBER 30,000.00 100-00000-31-1191 RAILROAD EQUIP TAX
More informationCrawford 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 informationCOUNTY BUDGET FORMS DRAFT APACHE COUNTY
COUNTY BUDGET FORMS DRAFT APACHE COUNTY 4/15 Fiscal Year Summary Schedule of Estimated Revenues and Expenditures/Expenses DRAFT APACHE COUNTY FUNDS S c h General Fund Special Revenue Fund Debt Service
More informationCASS COUNTY, MO BUDGET WORKSHEET
2/10/ 09:51:36 AM Page 1 Report name: and Actual 0000 - NON-SPECIFIC 550-0000-0000-49300 TRANSFER- JUSTICE CENTER CONSTRUCTION FUND $0.00 550-0000-0000-49510 TRANSFER- ASSESSOR $0.00 101-0000-0000-49585
More informationTOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK
TOWN FOR 2018 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true
More informationAn Ordinance fixing the budget of estimated revenues and expenditures for the Red River Parish Police Jury GENERAL FUND for the year 2015.
ORDINANCE 27-14 Police Jury GENERAL FUND for the year 2015. BEGINNING FUND BALANCE 2,436,122.00 ADVALOREM TAXES 650,000.00 CABLE TV FRANCHISE 1,000.00 BEER & LIQUOR PERMITS 2,000.00 ANNUAL INSURANCE LICENSE
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019
WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationBUDGET 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$0.00 $217, $217, ($19,305.00) $23, $4, ($14,000.00) ($14,000.00)
Budget Summary 1 3 General Government s 1 5 Board Of Commissioners s 1 21 Law Library s 1 31 County Administration s 1 40 County Auditor s 1 41 County Treasurer s 1 42 County Assessor s 1 43 Public Examiners
More information2015 KEWAUNEE COUNT\' BUD&ET
KEWAUNEE COUNT\' BUD&ET YEAR 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 TAXES 2,637,136 2,644,794
More informationADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100
DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 1 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 CORPORATE REVENUES 01-10-30125 ADMINISTRATIVE HEARINGS 80,000 01-10-30130
More informationANNUAL BUDGET FISCAL YEAR
ANNUAL BUDGET FISCAL YEAR 2012-2013 CLARENDON COUNTY BUDGET SUMMARY - GENERAL FUND DESCRIPTION BUDGET BUDGET BUDGET OVER PERCENT FY10/11 FY11/12 FY12/13 UNDER (-) REVENUES AD VALOREM TAXES 10,798,647 11,220,655
More informationExclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?
Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental 1--669- INS DEDUCTIBLE SHARING.% Total For Expenditure Type.% Revenue Total
More informationExclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?
Fiscal Year: 218 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental 1--669- INS DEDUCTIBLE SHARING.% Total For Expenditure Type.% Revenue Total
More informationCARROLL COUNTY, ILLINOIS Combined Budget and Appropriation Ordinance and Tax Levy for the year ending November 30, 2010
CARROLL COUNTY, ILLINOIS Combined Budget and Appropriation Ordinance and Tax Levy for the year ending November 30, 2010 Adopted November 19, 2009 Page 1 of 104 County Board Rodney Fritz, Chair Judith Gray,
More informationRANDALL COUNTY, TEXAS FISCAL YEAR ADOPTED BUDGET
010-310-215 AD VALOREM TAXES - CURRENT 20,081,133 21,945,938 22,670,000 22,987,857 010-310-216 ADVALOREM TAXES - DELINQUENT 684,710 300,684 500,000 500,000 010-310-226 PAYMENTS IN LIEU OF TAXES 2,817 -
More informationSummary of the proposed FY2012 Jo Daviess County Annual Budget
DATE: November 17, 2011 TO: From: RE: Members of the Jo Daviess County Board Dan Reimer, County Administrator Summary of the proposed FY2012 Jo Daviess County Annual Budget The following is a summary of
More informationTOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK
TOWN FOR 2016 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true
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 information*** Waseca County ***
1 FUND 2 DEPT DEPT 1:23AM 1-2---613 Salaries & Wages - Regular Ft 1-2---615 Salaries & Wages - Regular PT 1-2---6111 Per Diems 1-2---615 Life Insurance - County Share 1-2---6153 Health Insurance - County
More informationFund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD
Summary Summary Fund FY 2015 FY 2016 YTD Original Budget Adjustments Current Budget July August FY 2018 YTD RESERVE BALANCE JULY 1st General Fund - 01 13,904,831 17,813,647 19,406,290 19,406,290 10,340,828-10,340,828
More informationBUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND. Calculations as of 04/30/2018
Page: 1/20 ESTIMATED REVENUES Dept 000 101-000- REVENUE CONTROL 101-000-664.00 INTEREST EARNED 101-000-699.01 * APPROP FUND BALANCE 101-000-699.02 APPROP FUND BALANCE-BLDG PRJCTS Totals for dept 000-61.07
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018
WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationDuPage County, Illinois Statement of Financing Sources, Expenditures and Transfers All Funds 1. FY2016 Actual
Statement of Financing Sources, Expenditures and Transfers All Funds FY205 Actual FY206 Actual FY207 Original Budget Approved Revenue/Sources Property Taxes $ 48,757,498 $ 48,874,403 $ 48,70,650 $ 48,88,00
More informationADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD
ADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD TREASURER PATTY JUSTESEN PROSECUTOR DOUG ABENROTH ASSESSOR DWIGHT
More informationMARION COUNTY 2004 PROPOSED BUDGET
FINANCIAL SUMMARY Summary of Major Revenues & Appropriations Below is a consolidated financial statement prepared on a budgetary basis. Generally, budgetary basis represents a cash basis of accounting
More informationUNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1
Departments (Organizational Units) Page 1 OVERVIEW: The department dimension is the second level of budgeting and accounting within a fund. This section of the Uniform Chart of s includes a listing of
More informationTOTAL ESTIMATED REVENUES 11,763,223 11,147,712 11,293,009 11,564,554 APPROPRIATIONS
Fund 101 GENERAL OPERATING FUND ESTIMATED REVENUES CHARGES FOR SERVICES 1,004,643 964,718 931,246 917,605 FEES & FINES 976,707 936,391 1,012,821 999,244 GRANT FEDERAL 139,523 137,738 125,025 164,634 GRANT
More information04/03/ :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 informationA Expenditure Function Codes 5-A-1 B Expenditure Object Codes 5-B-1 C Code Definitions 5-C-1
Section: Chapter Contents Section Page A Expenditure Function Codes -A-1 Expenditure Object Codes --1 C Code Definitions -C-1 NOTE 1: In order to maintain uniformity in the Numerical Codes, please contact
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 informationRESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR
RESOLUTION NO. 2014-23 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2014-2015 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,
More informationVILLAGE 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 informationDeKalb County Government FY 2017 BUDGET PLAN. Salaries & Benefits
DeKalb County Government FY 2017 BUDGET PLAN Salaries & Benefits DeKalb County Government Organizational Chart Regional Superintendent of Schools VOTERS Judiciary Coroner Circuit Clerk County Clerk & Recorder
More informationExclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?
Fiscal Year: 219 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental 1--669- INS DEDUCTIBLE SHARING $. $. $..% $. Total For Expenditure Type
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017
WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationCounty of SCHUYLER, NEW YORK ANNUAL BUDGET. For the Fiscal Year January 1, 2013 to December 31, 2013
2013 County of SCHUYLER, NEW YORK ANNUAL BUDGET For the Fiscal Year January 1, 2013 to December 31, 2013 Tentative Budget October 29, 2012 Adopted December 10, 2012 Chairman Dennis A. Fagan Doris L. Karius,
More informationCOUNTY OF SANTA CRUZ, CALIFORNIA Budgetary Comparison Schedule - General Fund Year Ended June 30, 2002
Budgetary Balances, Beginning $ 44,987,977 $ 44,987,977 $ 44,987,977 $ - Resources (inflows) Taxes 49,359,003 48,490,018 48,448,837 (41,181) Licenses 7,490,589 7,827,634 7,557,113 (270,521) Fines, forfeitures
More informationCLARION COUNTY TENTATIVE 2018 BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING
CLARION COUNTY TENTATIVE BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING TED THARAN, COUNTY COMMISSIONER CHAIRMAN WAYNE R.BROSIUS, COUNTY COMMISSIONER ED HEASLEY, COUNTY COMMISSIONER
More informationRevenue Account Codes for FY12-13 Reporting
311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County Ninth-Cent Voted Fuel Tax Local Option, Use
More informationVILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO TAX LEVY ORDINANCE
VILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO. 04 09 TAX LEVY ORDINANCE Adopted by the Board of Trustees of the Village of Tolono This 7"' day of December, 2004. Published in pamphlet form
More information