FISCAL YEAR 2018 DRAFT BUDGET (as of )
|
|
- Christine McKenzie
- 6 years ago
- Views:
Transcription
1 KANE COUNTY FISCAL YEAR 2018 DRAFT BUDGET (as of )
2
3 BUDGET (as of ) TABLE OF CONTENTS Summary by Fund Pages 1-15 General Fund Summary Page 16 Total Department Revenue & Expenses Across All Funds Pages Classification Summary By Department Then Fund Pages General Fund Revenue (Detail) Pages GENERAL FUND EXPENSES (FUND 001) Department Name Sub- Department # / Sub- Department Name Page(s) County Board 010 County Board 96 Finance 040 Finance 97 Information Technologies 060 Information Technologies 98 Building Management 080 Building Management- Government Center 081 Building Management- Judicial Center 082 Building Management- JJC 083 Building Management- North Campus 084 Building Management- Aurora Health 085 Building Management-Old Courthouse 086 Building Management-Sheriff Facility 088 Building Management- ROE Office & Supplies Human Resource Management 120 Human Resource Management 10 3 County Auditor 140 County Auditor 10 4 Treasurer/Collector 150 Treasurer/Collector 10 5 Supervisor of Assessments 170 Supervisor of Assessments 171 Board of Review County Clerk 190 County Clerk 191 Elec tions 192 Alternate Language Coordination Recorder 210 Recorder 10 9 Regional Office of Education 230 Regional Office of Education 110 Judiciary and Courts 240 Judiciary and Courts 111 Circuit Clerk Circ uit Clerk State's Attorney 300 State's Attorney JJC Council 115 Public Defender 360 Public Defender 116 Sheriff 380 Sheriff 382 Adult Corrections 383 Corrections Board & Care Merit Commission 420 Merit Commission 119 Court Services 430 Court Services Administration 431 Adult Court Services 432 Treatment Alternative Court 433 Electronic Monitoring 434 Juvenile Court Services 435 Juvenile Custody 436 Juvenile Justice Center 437 KIDS Education Program 438 Diagnostic Center Coroner 490 Coroner 12 6 Emergency Management Services 510 Emergency Management Services 12 7 Development 690 County Development 691 Administrative Adjudication Program 692 Water Resources 693 Electrical Aggregation Other Countywide Expenses 800 Internal Service 801 Communication/Technology 807 Aurora Election Expense 808 Operational Support Contingency 900 Contingency 13 1
4 BUDGET (as of ) TABLE OF CONTENTS SPECIAL REVENUE AND OTHER FUND BUDGETS (FUNDS ) D ep art ment N ame F und N o. F und N ame Page(s) Human R eso urces & St at e's Atty 010 Insurance Liability Ot her C o unt ywide Exp enses 10 0 County Automation 13 4 Information Technologies 10 1 Geographic Inf ormat ion Syst ems Ot her C o unt ywide Exp enses 110 Illinois M unicipal Retirement 13 7 Ot her C o unt ywide Exp enses 111 FICA/Social Security 13 8 Ot her C o unt ywide Exp enses 112 Special Reserve Fund 139 Ot her C o unt ywide Exp enses 113 Emergency Reserve 140 Ot her C o unt ywide Exp enses 114 Property Tax Freeze Protection 14 0 County Board 12 0 Grand Victoria Casino Elgin Ot her C o unt ywide Exp enses 12 5 Public Safety Sales Tax 14 3 Ot her C o unt ywide Exp enses 12 6 Transit Sales Tax Cont ingency 14 4 Ot her C o unt ywide Exp enses 12 7 Judicial Technology Sales Tax Treasurer/ Collector 150 Tax Sale Aut omation County Clerk 16 0 Vital Records Automation Recorder 170 Recorder's Aut omat ion Judiciary and Courts 19 5 Children's Waiting Room D.U.I Foreclosure M ediation Fund 155 Circuit Clerk 200 Court Automation Court Document Storage Child Support Circuit Clerk Admin Services Circuit Clerk Electronic Cit at ion 16 2 State's Attorney 220 Title IV-D Drug Prosecution Victim Coordinator Services Domestic Violence Environmental Prosecution Auto Theft Task Force Child Advocacy Center Equitable Sharing Program Stat e s Att orney Records Aut omat ion Bad Check Rest itut ion Drug Asset Forfeiture Stat e's Att orney Employee Events Child Advocacy Advisory Board M oney Laundering 174
5 BUDGET (as of ) TABLE OF CONTENTS SPECIAL REVENUE AND OTHER FUND BUDGETS (FUNDS ) D ep art ment N ame F und N o. Fund N ame Page(s) Human Resources 246 Employee Events 174 Emergency M anagement 247 EM A Volunteer KC Emergency Planning 176 Sheriff 249 Bomb Squad SWAT 176 Law Library 250 Law Library Sheriff 251 Canteen Commission County Sheriff DEF Federal County Sheriff DEF Local FATS K-9 Unit Vehicle M aintenance/purchase Sheriff DUI Fund Transportation Safety Highway Hire Back Court Security AJF M edical Cost Sheriff Civil Operations 186 Treasurer/ Collector 268 Sale and Error 187 Kane Comm 269 Kane Comm Court Services 270 Probation Services Substance Abuse Screening Drug Court Special Resources Juvenile Drug Court Probation Victim Services Victim Impact Panel Juvenile Justice Donation Fund 197 Coroner 289 Coroner Administration 19 8 Animal Control 290 Animal Control Transportation 300 County Highway County Bridge M otor Fuel Tax County Highway M atching M otor Fuel Local Option Transportation Sales Tax 208 Health 350 County Health Kane Kares V et erans' C ommission 380 Veterans' Commission Information Technologies 385 IL Counties Information M anagement Web Technical Services 229
6 BUDGET (as of ) TABLE OF CONTENTS SPECIAL REVENUE AND OTHER FUND BUDGETS (FUNDS ) Department Name Fund No. Fund Name Page(s) Development & OCR 400 Economic Development Community Dev Block Program HOME Program Unincorporated Stormwater M anagement Homeless M anagement Information Systems Cost Share Drainage OCR & Recovery Act Programs Quality of Kane Grants Neighborhood Stabilization Program Continuum of Care Planning Grant Elgin CDBG 242 Environmental M anagement 420 Stormwater M anagement 243 Development 425 Blighted Structure Demolition 244 County Board 430 Farmland Preservation 245 Development 435 Growing for Kane 246 State's Attorney's Office 490 Kane Count y Law Enforcement M arriage Fees 248 Other Countywide Expenses 500 Capital Projects Capital Improvement Bond Construction 250 Transportation 515 Longmeadow Bond Construction 250 Development 520 M ill Creek Special Service Area Bowes Creek Special Service Area SBA/SSA Funds Transportation 540 Transportation Capital Impact Fee Funds Debt Service 601 Public Building Commission M otor Fuel Tax Debt Service Transit Sales Tax Debt Service Recovery Zone Bond Debt Service JJC/ AJC Refunding Debt Service Longmeadow Debt Service 274 Environmental M anagement 650 Enterprise Surcharge Enterprise General 276 Ot her C ount ywid e Expenses 652 Healt h Insurance C ont ingency 660 Working Cash 279
7 Summary by Fund (as of ) Fund 001 General Fund Revenue $ 81,617,991 $ 84,988,475 $ 83,151, % Expenses $ 81,616,656 $ 84,988,475 $ 83,151, % 010 Insurance Liability Revenue $ 3,199,177 $ 3,235,172 $ 3,327, % Expenses $ 4,007,360 $ 3,235,172 $ 3,327, % 100 County Automation Revenue $ 7,147 $ 60,000 $ 6, % Expenses $ $ 60,000 $ 6, % 101 Geographic Information Systems Revenue $ 1,331,836 $ 1,942,288 $ 2,072, % Expenses $ 1,265,902 $ 1,942,288 $ 2,072, % 110 Illinois Municipal Retirement Revenue $ 6,826,593 $ 7,128,667 $ 6,741, % Expenses $ 6,606,353 $ 7,128,667 $ 6,741, % 111 FICA/Social Security Revenue $ 3,455,744 $ 3,846,209 $ 3,912, % Expenses $ 3,665,031 $ 3,846,209 $ 3,912, % 112 Special Reserve Revenue $ 460,402 $ 758,828 $ 460, % Expenses $ 312,000 $ 758,828 $ 460, % 113 Emergency Reserve Revenue $ 30,733 $ 36,750 $ 44, % Expenses $ $ 36,750 $ 44, % 114 Property Tax Freeze Protection Revenue $ 611,069 $ 855,000 $ 600, % Expenses $ $ 855,000 $ 600, % 120 Grand Victoria Casino Elgin Revenue $ 3,257,539 $ 3,214,846 $ 3,336, % Expenses $ 5,042,253 $ 3,214,846 $ 3,336, % 1
8 Summary by Fund (as of ) Fund 125 Public Safety Sales Tax Revenue $ 2,440,900 $ 2,675,231 $ 2,072, % Expenses $ 2,135,739 $ 2,675,231 $ 2,072, % 126 Transit Sales Tax Contingency Revenue $ 519,026 $ 228,000 $ 10 Expenses $ 821,731 $ 228,000 $ Judicial Technology Sales Tax Revenue $ 1,052,857 $ 2,678,346 $ 1,043, % Expenses $ 3,211,571 $ 2,678,346 $ 1,043, % 150 Tax Sale Automation Revenue $ 41,226 $ 148,195 $ 148,195 Expenses $ 36,359 $ 148,195 $ 148, Vital Records Automation Revenue $ 178,938 $ 267,822 $ 293, % Expenses $ 180,837 $ 267,822 $ 293, % 170 Recorder's Automation Revenue $ 804,462 $ 1,272,070 $ 1,259, % Expenses $ 630,281 $ 1,272,070 $ 1,259, % 195 Children's Waiting Room Revenue $ 113,720 $ 117,650 $ 137, % Expenses $ 133,208 $ 117,650 $ 137, % 196 D.U.I. Revenue $ 15,011 $ 9,000 $ 12, % Expenses $ $ 9,000 $ 12, % 197 Foreclosure Mediation Fund Revenue $ 57,569 $ 62,532 $ 45, % Expenses $ 51,840 $ 62,532 $ 45, % 2
9 Summary by Fund (as of ) Fund 200 Court Automation Revenue $ 1,019,263 $ 2,115,659 $ 1,505, % Expenses $ 1,194,721 $ 2,115,659 $ 1,505, % 201 Court Document Storage Revenue $ 923,188 $ 1,878,296 $ 1,445, % Expenses $ 1,087,550 $ 1,878,296 $ 1,445, % 202 Child Support Revenue $ 171,704 $ 158,562 $ 100, % Expenses $ 91,633 $ 158,562 $ 100, % 203 Circuit Clerk Admin Services Revenue $ 327,120 $ 412,044 $ 387, % Expenses $ 349,724 $ 412,044 $ 387, % 204 Circuit Clk Electronic Citation Revenue $ 104,956 $ 115,500 $ 115,500 Expenses $ 109,600 $ 115,500 $ 115, Title IV D Revenue $ 716,039 $ 685,325 $ 672, % Expenses $ 586,773 $ 685,325 $ 672, % 221 Drug Prosecution Revenue $ 382,644 $ 363,000 $ 370, % Expenses $ 380,435 $ 363,000 $ 370, % 222 Victim Coordinator Services Revenue $ 197,675 $ 191,522 $ 196, % Expenses $ 159,802 $ 191,522 $ 196, % 223 Domestic Violence Revenue $ 481,223 $ 478,789 $ 476, % Expenses $ 448,120 $ 478,789 $ 476, % 224 Environmental Prosecution Revenue $ 139,595 $ 70,208 $ 35, % Expenses $ 133,135 $ 70,208 $ 35, % 3
10 Summary by Fund (as of ) Fund 225 Auto Theft Task Force Revenue $ 264 $ 281 $ % Expenses $ $ 281 $ % 230 Child Advocacy Center Revenue $ 1,020,756 $ 1,025,617 $ 1,156, % Expenses $ 914,535 $ 1,025,617 $ 1,156, % 231 Equitable Sharing Program Revenue $ 798 $ 100,000 $ 55, % Expenses $ 14,855 $ 100,000 $ 55, % 232 State's Atty Records Automation Revenue $ 34,073 $ 1,084 $ 1, % Expenses $ $ 1,084 $ 1, % 233 Bad Check Restitution Revenue $ $ $ 25, Expenses $ $ $ 25, Drug Asset Forfeiture Revenue $ $ $ 85, Expenses $ $ $ 85, State's Attorney Employee Events Revenue $ $ $ Expenses $ $ $ Child Advocacy Advisory Board Revenue $ $ $ 26, Expenses $ $ $ 26, Money Laundering Revenue $ $ $ 85, Expenses $ $ $ 85, Employee Events Fund Revenue $ $ $ 4, Expenses $ $ $ 4,
11 Summary by Fund (as of ) Fund 247 EMA Volunteer Fund Revenue $ $ $ 3, Expenses $ $ $ 3, KC Emergency Planning Revenue $ $ $ 4, Expenses $ $ $ 4, Bomb Squad SWAT Revenue $ $ $ 2, Expenses $ $ $ 2, Law Library Revenue $ 291,677 $ 309,456 $ 309, % Expenses $ 282,193 $ 309,456 $ 309, % 251 Canteen Commission Revenue $ $ $ 165, Expenses $ $ $ 165, County Sheriff DEF Federal Revenue $ $ $ 24, Expenses $ $ $ 24, County Sheriff DEF Local Revenue $ $ $ 50, Expenses $ $ $ 50, FATS Revenue $ $ $ 1, Expenses $ $ $ 1, K 9 Unit Revenue $ $ $ 3, Expenses $ $ $ 3, Vehicle Maintenence/Purchase Revenue $ $ $ 8, Expenses $ $ $ 8,
12 Summary by Fund (as of ) Fund 257 Sheriff DUI Fund Revenue $ $ $ 5, Expenses $ $ $ 5, Transportation Safety Highway HB Revenue $ 1,520 $ 5,000 $ 5,000 Expenses $ $ 5,000 $ 5, Court Security Revenue $ 2,493,829 $ 2,700,984 $ 2,734, % Expenses $ 2,306,803 $ 2,700,984 $ 2,734, % 262 AJF Medical Cost Revenue $ 26,370 $ 25,425 $ 25,425 Expenses $ 25,425 $ 25,425 $ 25, Sheriff Civil Operations Revenue $ 156,455 $ $ Expenses $ 90,917 $ $ 268 Sale & Error Revenue $ $ $ 21, Expenses $ $ $ 21, Kane Comm Revenue $ 1,961,575 $ 2,044,360 $ 2,269, % Expenses $ 1,939,872 $ 2,044,360 $ 2,269, % 270 Probation Services Revenue $ 1,217,652 $ 1,310,750 $ 1,114, % Expenses $ 1,031,962 $ 1,310,750 $ 1,114, % 271 Substance Abuse Screening Revenue $ 75,471 $ 80,000 $ 80,000 Expenses $ 31,466 $ 80,000 $ 80,000 6
13 Summary by Fund (as of ) Fund 273 Drug Court Special Resources Revenue $ 1,089,751 $ 1,155,414 $ 825, % Expenses $ 1,366,234 $ 1,155,414 $ 825, % 275 Juvenile Drug Court Revenue $ 200,461 $ 140,249 $ 111, % Expenses $ 87,414 $ 140,249 $ 111, % 276 Probation Victim Services Revenue $ 11,903 $ 10,000 $ 10,000 Expenses $ $ 10,000 $ 10, Victim Impact Panel Revenue $ 27,128 $ 25,000 $ 10 Expenses $ 30,253 $ 25,000 $ Juvenile Justice Donation Fund Revenue $ $ $ Expenses $ $ $ Coroner Administration Revenue $ 105,783 $ 118,450 $ 229, % Expenses $ 54,807 $ 118,450 $ 229, % 290 Animal Control Revenue $ 948,486 $ 962,404 $ 861, % Expenses $ 726,437 $ 962,404 $ 861, % 300 County Highway Revenue $ 6,363,314 $ 8,161,087 $ 7,547, % Expenses $ 6,527,990 $ 8,161,087 $ 7,547, % 7
14 Summary by Fund (as of ) Fund 301 County Bridge Revenue $ 329,077 $ 350,000 $ 360, % Expenses $ 353,403 $ 350,000 $ 360, % 302 Motor Fuel Tax Revenue $ 7,962,002 $ 8,376,083 $ 14,472, % Expenses $ 6,607,749 $ 8,376,083 $ 14,472, % 303 County Highway Matching Revenue $ 65,342 $ 67,270 $ 67,270 Expenses $ $ 67,270 $ 67, Motor Fuel Local Option Revenue $ 9,787,157 $ 12,346,064 $ 16,341, % Expenses $ 7,665,874 $ 12,346,064 $ 16,341, % 305 Transportation Sales Tax Revenue $ 15,533,143 $ 30,056,346 $ 37,530, % Expenses $ 10,674,078 $ 30,056,346 $ 37,530, % 350 County Health Revenue $ 5,092,823 $ 5,755,978 $ 5,844, % Expenses $ 4,825,974 $ 5,755,978 $ 5,844, % 351 Kane Kares Revenue $ 372,547 $ 553,705 $ 548, % Expenses $ 513,838 $ 553,705 $ 548, % 380 Veterans' Commission Revenue $ 309,716 $ 331,071 $ 331,071 Expenses $ 293,517 $ 331,071 $ 331, IL Counties Information Mgmt Revenue $ 5,580 $ 7,000 $ 8, % Expenses $ (89) $ 7,000 $ 8, % 8
15 Summary by Fund (as of ) Fund 390 Web Technical Services Revenue $ $ 252,546 $ 317, % Expenses $ $ 252,546 $ 317, % 400 Economic Development Revenue $ 1,970 $ 158,333 $ 157, % Expenses $ 85,227 $ 158,333 $ 157, % 401 Community Dev Block Program Revenue $ 1,083,097 $ 1,179,885 $ 1,216, % Expenses $ 1,083,097 $ 1,179,885 $ 1,216, % 402 HOME Program Revenue $ 673,731 $ 904,671 $ 925, % Expenses $ 676,315 $ 904,671 $ 925, % 403 Unincorporated Stormwater Mgmt Revenue $ 469 $ 499 $ 499 Expenses $ $ 499 $ Homeless Management Info Systems Revenue $ 131,933 $ 135,245 $ 135,245 Expenses $ 129,161 $ 135,245 $ 135, Cost Share Drainage Revenue $ 277,127 $ 485,000 $ 199, % Expenses $ 574,991 $ 485,000 $ 199, % 406 OCR & Recovery Act Programs Revenue $ 35,861 $ 176,817 $ 184, % Expenses $ 20,546 $ 176,817 $ 184, % 407 Quality of Kane Grants Revenue $ 19,485 $ 38,000 $ 30, % Expenses $ 18,765 $ 38,000 $ 30, % 408 Neighborhood Stabilization Progr Revenue $ 236,119 $ 256,400 $ 170, % Expenses $ 145,843 $ 256,400 $ 170, % 9
16 Summary by Fund (as of ) Fund 409 Continuum of Care Planning Grant Revenue $ 43,188 $ 69,689 $ 71, % Expenses $ 50,000 $ 69,689 $ 71, % 410 Elgin CDBG Revenue $ 92,789 $ 446,816 $ 175, % Expenses $ 92,789 $ 446,816 $ 175, % 420 Stormwater Management Revenue $ 199,169 $ 262,959 $ 200, % Expenses $ 211,545 $ 262,959 $ 200, % 425 Blighted Structure Demolition $ Revenue $ $ 306,596 $ 120, % Expenses $ $ 306,596 $ 120, % 430 Farmland Preservation Revenue $ 457,670 $ 1,309,577 $ 1,303, % Expenses $ 986,224 $ 1,309,577 $ 1,303, % 435 Growing for Kane Revenue $ 6,635 $ 121 $ 14, % Expenses $ 399 $ 121 $ 14, % 490 Kane County Law Enforcement Revenue $ 76,651 $ $ 71, Expenses $ 34,081 $ $ 71, Marriage Fees Revenue $ 17,010 $ $ Expenses $ 17,774 $ $ 500 Capital Projects Revenue $ 3,945,477 $ 2,527,277 $ 3,736, % Expenses $ 3,195,006 $ 2,527,277 $ 3,736, % 510 Capital Improvement Bond Const Revenue $ 417 $ $ Expenses $ 60,041 $ $ 10
17 Summary by Fund (as of ) Fund 515 Longmeadow Bond Construction Revenue $ $ 30,000,000 $ 30,000,000 Expenses $ $ 30,000,000 $ 30,000, Mill Creek Special Service Area Revenue $ 683,553 $ 809,177 $ 1,073, % Expenses $ 746,185 $ 809,177 $ 1,073, % 521 Bowes Creek Special Service Area Revenue $ 8 $ $ Expenses $ $ $ Sunvale SBA SW 37 Revenue $ 21 $ 488 $ 488 Expenses $ $ 488 $ Middle Creek SBA SW38 Revenue $ 218 $ 1,950 $ 1,950 Expenses $ $ 1,950 $ 1, Shirewood Farm SSA SW39 Revenue $ 14 $ 2,349 $ 2,349 Expenses $ $ 2,349 $ 2, Ogden Gardens SBA SW40 Revenue $ 55 $ 2,540 $ 2,540 Expenses $ $ 2,540 $ 2, Wildwood West SBA SW41 Revenue $ 1,787 $ 9,752 $ 11, % Expenses $ $ 9,752 $ 11, % 11
18 Summary by Fund (as of ) Fund 5305 Savanna Lakes SBA SW42 Revenue $ $ 2,290 $ 2, % Expenses $ $ 2,290 $ 2, % 5306 Cheval DeSelle Venetian SBA SW43 Revenue $ 5,066 $ 5,009 $ 5,009 Expenses $ 4,923 $ 5,009 $ 5, Plank Road Estates SBA SW45 Revenue $ 3,184 $ 3,350 $ 3,350 Expenses $ 3,258 $ 3,350 $ 3, Exposition View SBA SW47 Revenue $ 4,097 $ 4,105 $ 4,105 Expenses $ 3,577 $ 4,105 $ 4, Pasadena Drive SBA SW48 Revenue $ 2,778 $ 2,881 $ 2,881 Expenses $ 2,365 $ 2,881 $ 2, Tamara Dittman SBA SW 50 Revenue $ $ 1,215 $ 1,215 Expenses $ $ 1,215 $ 1, Transportation Capital Revenue $ 424,195 $ 3,337,916 $ 2,300, % Expenses $ 1,104,395 $ 3,337,916 $ 2,300, % 550 Aurora Area Impact Fees Revenue $ 28,847 $ 51,559 $ 21, % Expenses $ 1,225 $ 51,559 $ 21, % 551 Campton Hills Impact Fees Revenue $ 73,888 $ 444,500 $ 260, % Expenses $ 3,820 $ 444,500 $ 260, % 12
19 Summary by Fund (as of ) Fund 552 Greater Elgin Impact Fees Revenue $ 190,554 $ 62,589 $ 81, % Expenses $ 183,092 $ 62,589 $ 81, % 553 Northwest Impact Fees Revenue $ 36,671 $ 26,500 $ 26,500 Expenses $ 1,735 $ 26,500 $ 26, Southwest Impact Fees Revenue $ 46,518 $ 42,250 $ 352, % Expenses $ 2,100 $ 42,250 $ 352, % 555 Tri Cities Impact Fees Revenue $ 316,086 $ 1,098,535 $ 223, % Expenses $ 237,033 $ 1,098,535 $ 223, % 556 Upper Fox Impact Fees Revenue $ 57,327 $ 989,775 $ 443, % Expenses $ 395,923 $ 989,775 $ 443, % 557 West Central Impact Fees Revenue $ 12,432 $ 10,100 $ 10, % Expenses $ 610 $ 10,100 $ 10, % 558 North Impact Fees Revenue $ 1,374,663 $ 803,458 $ 1,953, % Expenses $ 1,184,370 $ 803,458 $ 1,953, % 559 Central Impact Fees Revenue $ 617,511 $ 1,058,750 $ 2,195, % Expenses $ 30,525 $ 1,058,750 $ 2,195, % 560 South Impact Fees Revenue $ 1,097,962 $ 575,000 $ 2,866, % Expenses $ 62,240 $ 575,000 $ 2,866, % 13
20 Summary by Fund (as of ) Fund 601 Public Building Commission Revenue $ 14,652 $ 15,000 $ 18, % Expenses $ $ 15,000 $ 18, % 620 Motor Fuel Tax Debt Service Revenue $ 3,517,439 $ 3,520,854 $ 3,522, % Expenses $ 3,431,406 $ 3,520,854 $ 3,522, % 621 Transit Sales Tax Debt Service Revenue $ 1,149 $ $ 1, Expenses $ $ $ 1, Recovery Zone Bond Debt Service Revenue $ 320,340 $ 892,023 $ 888, % Expenses $ 880,328 $ 892,023 $ 888, % 623 JJC/AJC Refunding Debt Service Revenue $ 2,530,249 $ 2,613,453 $ 2,714, % Expenses $ 3,222,675 $ 2,613,453 $ 2,714, % 624 Longmeadow Debt Service Revenue $ $ 695,175 $ 695, % Expenses $ $ 695,175 $ 695, % 650 Enterprise Surcharge Revenue $ 186,073 $ 2,790,963 $ 481, % Expenses $ 706,154 $ 2,790,963 $ 481, % 651 Enterprise General Revenue $ 36,613 $ 2,047,323 $ 4,500, % Expenses $ $ 2,047,323 $ 4,500, % 652 Health Insurance Fund Revenue $ 15,952,945 $ 18,835,183 $ 18,403, % Expenses $ 16,198,176 $ 18,835,183 $ 18,403, % 14
21 Summary by Fund (as of ) Fund 660 Working Cash Revenue $ 21,897 $ 23,250 $ 28, % Expenses $ $ 23,250 $ 28, % $ 200,827,595 $ 275,302,757 $ 289,452, % $ 196,412,038 $ 275,302,757 $ 289,452, % 15
22 General Fund Summary (as of ) General Fund / Department 001 General Fund Revenue $ 81,617,991 $ 84,988,475 $ 83,151, % 000 General Government Revenue $ 59,350,130 $ 60,175,575 $ 60,843, % 010 County Board $ 188,175 $ 148,000 $ 149, % 060 Information Technologies $ 196,878 $ 472,332 $ 893, % 150 Treasurer/Collector $ 1,637,268 $ 1,855,000 $ 1,676, % 170 Supervisor of Assessments $ 91,517 $ 93,889 $ 93, County Clerk $ 915,391 $ 1,083,550 $ 1,162, % 210 Recorder $ 3,015,997 $ 2,812,200 $ 2,922, % 240 Judiciary and Courts $ 309,552 $ 310,150 $ 304, % 250 Circuit Clerk $ 5,081,735 $ 6,548,065 $ 5,215, % 300 State's Attorney $ 1,461,053 $ 1,544,588 $ 1,098, % 360 Public Defender $ 113,248 $ 154,810 $ 136, % 380 Sheriff $ 1,808,306 $ 2,242,500 $ 1,963, % 430 Court Services $ 6,019,143 $ 5,808,916 $ 5,205, % 490 Coroner $ $ $ 100, Emergency Management Services $ 104,401 $ 90,000 $ 73, % 690 Development $ 1,325,196 $ 1,648,900 $ 1,314, % Expenses $ 81,616,656 $ 84,988,475 $ 83,151, % 010 County Board $ 1,223,973 $ 1,303,695 $ 1,256, % 040 Finance $ 790,746 $ 830,898 $ 793, % 060 Information Technologies $ 3,562,479 $ 4,099,708 $ 3,710, % 080 Building Management $ 4,652,310 $ 4,432,367 $ 4,271, % 120 Human Resource Management $ 358,686 $ 392,167 $ 377, % 140 County Auditor $ 278,186 $ 350,921 $ 308, % 150 Treasurer/Collector $ 620,670 $ 634,792 $ 632, % 170 Supervisor of Assessments $ 1,163,054 $ 1,262,461 $ 1,216, % 190 County Clerk $ 2,709,035 $ 2,604,569 $ 2,925, % 210 Recorder $ 788,660 $ 813,033 $ 783, % 230 Regional Office of Education $ 302,134 $ 309,171 $ 297, % 240 Judiciary and Courts $ 2,965,478 $ 3,287,250 $ 3,189, % 250 Circuit Clerk $ 4,387,258 $ 4,044,386 $ 3,797, % 300 State's Attorney $ 5,141,018 $ 5,780,462 $ 5,570, % 360 Public Defender $ 3,587,522 $ 4,059,068 $ 3,879, % 380 Sheriff $ 25,453,174 $ 27,330,832 $ 26,335, % 420 Merit Commission $ 73,248 $ 101,507 $ 97, % 430 Court Services $ 11,996,534 $ 12,461,139 $ 11,970, % 490 Coroner $ 1,058,108 $ 910,509 $ 943, % 510 Emergency Management Services $ 225,464 $ 208,021 $ 200, % 690 Development $ 1,452,265 $ 1,546,118 $ 1,489, % 800 Other Countywide Expenses $ 8,826,657 $ 7,157,494 $ 7,967, % 900 Contingency $ $ 1,067,907 $ 1,135, % 16
23 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 000 General Government Revenue $ 62,549,308 $ 63,410,747 $ 64,170, % Property Taxes $ 35,884,561 $ 36,342,337 $ 37,042, % Other Taxes $ 24,254,654 $ 24,548,596 $ 25,211, % Charges for Services $ 103,764 $ 139,000 $ 42, % Reimbursements $ 112,373 $ 97,729 $ 114, % Interest Revenue $ 319,619 $ 402,660 $ 529, % Other $ 230,862 $ 248,501 $ 181, % Transfers In $ 1,643,475 $ 1,631,912 $ 1,050, % Cash on Hand $ $ 12 $ 10 17
24 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 010 County Board Revenue $ 3,903,384 $ 4,672,423 $ 4,789, % Grants $ 134,753 $ 580,000 $ 580,000 Licenses and Permits $ 98,175 $ 98,000 $ 99, % Reimbursements $ 3,620 $ $ Interest Revenue $ 71,682 $ 30,800 $ 40, % Other $ 3,245,154 $ 3,150,000 $ 2,996, % Transfers In $ 350,000 $ 350,000 $ 350,000 Cash on Hand $ $ 463,623 $ 723, % Expenses $ 7,252,449 $ 5,828,118 $ 5,896, % Personnel Services Salaries & Wages $ 1,046,619 $ 1,048,304 $ 1,057, % Personnel Services Employee Benefits $ 312,834 $ 368,489 $ 339, % Contractual Services $ 1,264,031 $ 1,036,482 $ 943, % Commodities $ 12,531 $ 11,184 $ 12, % Capital $ 1,002,311 $ 1,160,000 $ 1,160,000 Contingency and Other $ $ 5,500 $ 10 Transfers Out $ 3,614,123 $ 2,198,159 $ 2,382, % 18
25 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 040 Finance Expenses $ 790,746 $ 830,898 $ 793, % Personnel Services Salaries & Wages $ 548,619 $ 571,880 $ 571, % Personnel Services Employee Benefits $ 106,116 $ 117,333 $ 118, % Contractual Services $ 132,685 $ 138,385 $ 101, % Commodities $ 3,327 $ 3,300 $ 1, % 19
26 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 060 Information Technologies Revenue $ 1,534,294 $ 2,674,166 $ 3,290, % Charges for Services $ 1,360,011 $ 1,387,548 $ 1,406, % Interest Revenue $ 16,938 $ 13,000 $ 18, % Other $ 113,081 $ 140,488 $ 141, % Transfers In $ 44,264 $ 515,342 $ 1,000, % Cash on Hand $ $ 617,788 $ 722, % Expenses $ 4,828,292 $ 6,301,542 $ 6,108, % Personnel Services Salaries & Wages $ 2,851,836 $ 3,150,785 $ 3,378, % Personnel Services Employee Benefits $ 527,374 $ 671,025 $ 749, % Contractual Services $ 1,264,685 $ 2,207,413 $ 1,710, % Commodities $ 83,253 $ 132,700 $ 102, % Capital $ 86,863 $ 125,338 $ 125,338 Transfers Out $ 14,281 $ 14,281 $ 42, % 20
27 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 080 Building Management Expenses $ 4,652,310 $ 4,432,367 $ 4,271, % Personnel Services Salaries & Wages $ 1,233,293 $ 1,299,451 $ 1,323, % Personnel Services Employee Benefits $ 188,707 $ 268,562 $ 229, % Contractual Services $ 1,515,406 $ 1,357,991 $ 1,306, % Commodities $ 1,714,904 $ 1,506,363 $ 1,411, % 21
28 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 120 Human Resource Management Revenue $ $ $ 4, Reimbursements $ $ $ 3, Interest Revenue $ $ $ 1, Expenses $ 3,166,525 $ 2,483,207 $ 2,519, % Personnel Services Salaries & Wages $ 425,055 $ 457,573 $ 407, % Personnel Services Employee Benefits $ 97,768 $ 108,796 $ 104, % Contractual Services $ 2,637,232 $ 1,911,521 $ 2,001, % Commodities $ 6,470 $ 5,317 $ 6, % 22
29 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 140 County Auditor Expenses $ 278,186 $ 350,921 $ 308, % Personnel Services Salaries & Wages $ 234,130 $ 236,456 $ 228, % Personnel Services Employee Benefits $ 23,594 $ 38,164 $ 43, % Contractual Services $ 18,977 $ 74,551 $ 34, % Commodities $ 1,485 $ 1,750 $ 1, % 23
30 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 150 Treasurer/Collector Revenue $ 1,678,494 $ 2,003,195 $ 1,845, % Fines $ 1,586,748 $ 1,800,000 $ 1,600, % Charges for Services $ 81,364 $ 109,500 $ 130, % Interest Revenue $ 3,810 $ 2,000 $ 2,000 Other $ 6,572 $ 5,000 $ 5,000 Transfers In $ $ $ 21, Cash on Hand $ $ 86,695 $ 86,695 Expenses $ 657,029 $ 782,987 $ 801, % Personnel Services Salaries & Wages $ 515,945 $ 552,718 $ 545, % Personnel Services Employee Benefits $ 80,424 $ 86,533 $ 91, % Contractual Services $ 47,083 $ 69,854 $ 69, % Commodities $ 13,577 $ 14,382 $ 14,382 Capital $ $ 59,500 $ 59,500 Transfers Out $ $ $ 21,
31 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 170 Supervisor of Assessments Revenue $ 91,517 $ 93,889 $ 93,889 Charges for Services $ 30,697 $ 30,000 $ 30,000 Reimbursements $ 60,810 $ 63,889 $ 63,889 Other $ 10 $ $ Expenses $ 1,163,054 $ 1,262,461 $ 1,216, % Personnel Services Salaries & Wages $ 845,914 $ 880,051 $ 839, % Personnel Services Employee Benefits $ 181,810 $ 189,210 $ 210, % Contractual Services $ 120,525 $ 170,200 $ 147, % Commodities $ 14,805 $ 23,000 $ 19, % 25
32 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 190 County Clerk Revenue $ 1,094,329 $ 1,351,372 $ 1,455, % Licenses and Permits $ 94,518 $ 88,550 $ 89, % Charges for Services $ 997,991 $ 1,152,500 $ 1,230, % Reimbursements $ $ 13,500 $ 15, % Interest Revenue $ 1,020 $ 1,200 $ 1, % Cash on Hand $ $ 95,622 $ 119, % Expenses $ 2,889,872 $ 2,872,391 $ 3,219, % Personnel Services Salaries & Wages $ 1,288,807 $ 1,457,591 $ 1,977, % Personnel Services Employee Benefits $ 211,025 $ 309,390 $ 321, % Contractual Services $ 1,109,534 $ 801,299 $ 455, % Commodities $ 251,051 $ 226,300 $ 326, % Capital $ 29,454 $ 30,000 $ 30,000 Contingency and Other $ $ 47,811 $ 107, % 26
33 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 210 Recorder Revenue $ 3,820,460 $ 4,084,270 $ 4,181, % Charges for Services $ 3,815,966 $ 3,561,000 $ 3,713, % Interest Revenue $ 4,164 $ 200 $ 200 Cash on Hand $ $ 523,070 $ 468, % Expenses $ 1,418,941 $ 2,085,103 $ 2,042, % Personnel Services Salaries & Wages $ 822,448 $ 878,147 $ 846, % Personnel Services Employee Benefits $ 196,245 $ 234,993 $ 246, % Contractual Services $ 316,609 $ 345,093 $ 357, % Commodities $ 55,388 $ 101,870 $ 123, % Capital $ 28,250 $ 525,000 $ 468, % 27
34 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 230 Regional Office of Education Expenses $ 302,134 $ 309,171 $ 297, % Personnel Services Salaries & Wages $ 258,646 $ 258,176 $ 258,176 Personnel Services Employee Benefits $ 30,989 $ 33,420 $ 35, % Contractual Services $ 12,500 $ 17,575 $ 4, % 28
35 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 240 Judiciary and Courts Revenue $ 512,863 $ 499,332 $ 498, % Grants $ 3,457 $ 10,150 $ 4, % Charges for Services $ 434,557 $ 417,000 $ 436, % Fines $ 14,674 $ 8,500 $ 12, % Interest Revenue $ 1,079 $ 1,650 $ % Other $ 59,096 $ 62,000 $ 45, % Cash on Hand $ $ 32 $ 10 Expenses $ 3,168,299 $ 3,476,432 $ 3,384, % Personnel Services Salaries & Wages $ 1,399,334 $ 1,467,685 $ 1,534, % Personnel Services Employee Benefits $ 296,000 $ 339,585 $ 372, % Contractual Services $ 1,257,487 $ 1,570,438 $ 1,379, % Commodities $ 202,052 $ 80,750 $ 77, % Contingency and Other $ $ 5,974 $ 7, % Transfers Out $ 12,000 $ 12,000 $ 12,000 29
36 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 250 Circuit Clerk Revenue $ 7,627,966 $ 11,228,126 $ 8,768, % Charges for Services $ 6,664,559 $ 8,646,262 $ 7,285, % Fines $ 944,105 $ 1,446,000 $ 1,465, % Interest Revenue $ 14,202 $ 13,000 $ 18, % Other $ 5,100 $ $ Transfers In $ $ 103,865 $ 10 Cash on Hand $ $ 1,018,999 $ 10 Expenses $ 7,220,485 $ 8,724,447 $ 7,350, % Personnel Services Salaries & Wages $ 4,909,769 $ 5,190,877 $ 4,695, % Personnel Services Employee Benefits $ 1,399,992 $ 1,651,540 $ 1,450, % Contractual Services $ 756,146 $ 1,275,857 $ 538, % Commodities $ 90,066 $ 204,840 $ 174, % Capital $ 14,926 $ 104,800 $ 146, % Contingency and Other $ $ 45,271 $ 44, % 30
37 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 300 State's Attorney Revenue $ 4,510,771 $ 4,460,414 $ 4,355, % Grants $ 1,025,539 $ 1,057,132 $ 1,162, % Charges for Services $ 1,017,967 $ 1,029,000 $ 851, % Fines $ 844,600 $ 698,420 $ 733, % Reimbursements $ 210,760 $ 213,677 $ 213,687 Interest Revenue $ 12,589 $ 6,365 $ 8, % Other $ $ 100,000 $ 81, % Transfers In $ 1,399,317 $ 719,609 $ 578, % Cash on Hand $ $ 636,211 $ 727, % Expenses $ 9,012,273 $ 9,840,420 $ 10,015, % Personnel Services Salaries & Wages $ 6,429,063 $ 6,859,389 $ 6,971, % Personnel Services Employee Benefits $ 1,526,813 $ 1,788,275 $ 1,783, % Contractual Services $ 908,625 $ 922,437 $ 1,157, % Commodities $ 89,102 $ 200,038 $ 171, % Contingency and Other $ $ 1,365 $ (99,081) % Transfers Out $ 58,671 $ 68,916 $ 30, % 31
38 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 360 Public Defender Revenue $ 113,248 $ 154,810 $ 136, % Charges for Services $ 13,358 $ 39,920 $ 15, % Reimbursements $ 99,890 $ 114,890 $ 121, % Expenses $ 3,587,522 $ 4,059,068 $ 3,879, % Personnel Services Salaries & Wages $ 2,928,419 $ 3,267,879 $ 3,351, % Personnel Services Employee Benefits $ 530,143 $ 646,112 $ 619, % Contractual Services $ 65,448 $ 83,797 $ 112, % Commodities $ 63,511 $ 61,280 $ 63, % Contingency and Other $ $ $ (267,000) 10 32
39 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 370 Law Library Revenue $ 291,677 $ 309,456 $ 309, % Charges for Services $ 290,875 $ 308,431 $ 308, % Fines $ 99 $ 125 $ 50 6 Reimbursements $ 119 $ 175 $ % Interest Revenue $ 253 $ 325 $ % Other $ 331 $ 400 $ % Expenses $ 282,193 $ 309,456 $ 309, % Personnel Services Salaries & Wages $ 158,830 $ 114,174 $ 113, % Personnel Services Employee Benefits $ 53,626 $ 33,357 $ 33, % Contractual Services $ 23,649 $ 17,152 $ 19, % Commodities $ 46,088 $ 127,373 $ 129, % Capital $ $ 17,400 $ 13, % 33
40 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 380 Sheriff Revenue $ 4,486,480 $ 4,973,909 $ 4,986, % Grants $ 225,116 $ 155,000 $ 181, % Charges for Services $ 3,147,714 $ 3,603,425 $ 3,334, % Fines $ 319,710 $ 480,000 $ 371, % Reimbursements $ 123,217 $ 94,500 $ 342, % Interest Revenue $ 3,219 $ $ 1, Other $ 27,709 $ 40,000 $ 123, % Transfers In $ 639,795 $ 600,984 $ 632, % Expenses $ 27,876,319 $ 30,062,241 $ 29,358, % Personnel Services Salaries & Wages $ 20,561,898 $ 21,871,946 $ 21,886, % Personnel Services Employee Benefits $ 3,833,929 $ 4,494,601 $ 4,242, % Contractual Services $ 2,260,312 $ 2,308,289 $ 2,505, % Commodities $ 1,220,181 $ 1,387,405 $ 1,599, % Contingency and Other $ $ $ (875,000) 10 34
41 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 420 Merit Commission Expenses $ 73,248 $ 101,507 $ 97, % Personnel Services Salaries & Wages $ 55,116 $ 74,957 $ 74, % Personnel Services Employee Benefits $ $ $ 6, Contractual Services $ 17,026 $ 21,800 $ 18, % Commodities $ 1,105 $ 4,750 $ 1, % Contingency and Other $ $ $ (3,500) 10 35
42 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 425 Kane Comm Revenue $ 1,961,575 $ 2,044,360 $ 2,269, % Charges for Services $ 716,319 $ 826,943 $ 523, % Reimbursements $ 506,228 $ 495,000 $ 975, % Transfers In $ 731,360 $ 722,417 $ 771, % Expenses $ 1,939,872 $ 2,044,360 $ 2,269, % Personnel Services Salaries & Wages $ 1,350,302 $ 1,376,421 $ 1,371, % Personnel Services Employee Benefits $ 431,087 $ 487,537 $ 493, % Contractual Services $ 124,026 $ 143,118 $ 144, % Commodities $ 4,473 $ 7,300 $ 7,300 Contingency and Other $ $ 1 $ 222, Transfers Out $ 29,983 $ 29,983 $ 29,983 36
43 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 430 Court Services Revenue $ 8,641,509 $ 8,530,329 $ 7,346, % Grants $ 483,069 $ 398,222 $ 10 Charges for Services $ 1,420,073 $ 1,526,500 $ 1,496, % Reimbursements $ 5,937,667 $ 5,656,416 $ 5,057, % Interest Revenue $ 8,914 $ $ Transfers In $ 751,023 $ 536,484 $ 516, % Cash on Hand $ $ 412,707 $ 276, % Expenses $ 14,543,864 $ 15,182,552 $ 14,112, % Personnel Services Salaries & Wages $ 8,773,104 $ 9,370,556 $ 9,259, % Personnel Services Employee Benefits $ 1,680,765 $ 1,796,219 $ 2,119, % Contractual Services $ 3,527,875 $ 3,690,777 $ 3,080, % Commodities $ 287,986 $ 325,000 $ 325, % Capital $ 82,026 $ $ Contingency and Other $ $ $ (673,000) 10 Transfers Out $ 192,108 $ $ 37
44 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 490 Coroner Revenue $ 105,783 $ 118,450 $ 329, % Grants $ $ $ 4, Charges for Services $ 103,856 $ 94,000 $ 95, % Reimbursements $ 727 $ $ Interest Revenue $ 1,199 $ $ Transfers In $ $ $ 100, Cash on Hand $ $ 24,450 $ 128, % Expenses $ 1,112,916 $ 1,028,959 $ 1,172, % Personnel Services Salaries & Wages $ 637,880 $ 553,648 $ 556, % Personnel Services Employee Benefits $ 97,533 $ 103,281 $ 141, % Contractual Services $ 329,039 $ 272,230 $ 354, % Commodities $ 48,464 $ 69,800 $ 73, % Capital $ $ 30,000 $ 35, % Contingency and Other $ $ $ (89,150) 10 Transfers Out $ $ $ 100,
45 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 500 Animal Control Revenue $ 948,486 $ 962,404 $ 861, % Grants $ 4,700 $ 10,000 $ 10 Charges for Services $ 805,659 $ 874,400 $ 846, % Fines $ 1,059 $ 1,000 $ 1,000 Reimbursements $ 77,743 $ 20,000 $ 10,000 5 Interest Revenue $ 2,592 $ 2,000 $ 2,600 3 Other $ 56,734 $ 2,000 $ 1, % Cash on Hand $ $ 53,004 $ 10 Expenses $ 726,437 $ 962,404 $ 861, % Personnel Services Salaries & Wages $ 421,986 $ 432,807 $ 426, % Personnel Services Employee Benefits $ 150,013 $ 183,547 $ 142, % Contractual Services $ 93,927 $ 90,060 $ 161, % Commodities $ 50,855 $ 58,999 $ 83, % Capital $ 9,655 $ 43,718 $ 47, % Transfers Out $ $ 153,273 $ 10 39
46 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 510 Emergency Management Services Revenue $ 104,401 $ 90,000 $ 80, % Reimbursements $ 104,401 $ 90,000 $ 73, % Other $ $ $ 7, Expenses $ 225,464 $ 208,021 $ 207, % Personnel Services Salaries & Wages $ 162,145 $ 165,775 $ 165, % Personnel Services Employee Benefits $ 19,869 $ 20,883 $ 14, % Contractual Services $ 36,893 $ 10,770 $ 14, % Commodities $ 6,557 $ 10,593 $ 11, % Contingency and Other $ $ $ 1,
47 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 520 Transportation Revenue $ 44,316,691 $ 97,857,782 $ 117,055, % Property Taxes $ 5,372,104 $ 5,388,729 $ 5,388,729 Other Taxes $ 30,941,291 $ 29,500,000 $ 29,800, % Charges for Services $ 3,463,579 $ 1,685,750 $ 2,045, % Licenses and Permits $ 406,180 $ 345,000 $ 395, % Reimbursements $ 3,454,426 $ 16,758,598 $ 13,681, % Interest Revenue $ 522,168 $ 315,050 $ 354, % Other $ 17,745 $ 30,019,200 $ 30,019,200 Transfers In $ 139,200 $ 82,750 $ 100, % Cash on Hand $ $ 13,762,705 $ 35,270, % Expenses $ 35,036,162 $ 97,857,782 $ 117,055, % Personnel Services Salaries & Wages $ 4,518,243 $ 5,273,643 $ 5,281, % Personnel Services Employee Benefits $ 1,612,696 $ 2,015,904 $ 2,038, % Contractual Services $ 12,643,746 $ 22,525,871 $ 27,738, % Commodities $ 1,550,213 $ 2,559,800 $ 2,649, % Capital $ 11,024,344 $ 41,774,280 $ 60,242, % Contingency and Other $ $ 19,384,400 $ 14,500, % Transfers Out $ 3,686,920 $ 4,323,884 $ 4,605, % 41
48 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 580 Health Revenue $ 5,465,370 $ 6,309,683 $ 6,392, % Property Taxes $ 1,966,313 $ 1,972,455 $ 1,972,455 Grants $ 1,801,388 $ 2,460,873 $ 2,373, % Charges for Services $ 101,888 $ 101,845 $ 105, % Licenses and Permits $ 1,193,060 $ 1,181,650 $ 1,203, % Reimbursements $ 90,816 $ 37,975 $ 51, % Interest Revenue $ 30,240 $ 13,000 $ 20, % Other $ 15,520 $ $ Transfers In $ 266,145 $ 266,145 $ 213, % Cash on Hand $ $ 275,740 $ 453, % Expenses $ 5,339,811 $ 6,309,683 $ 6,392, % Personnel Services Salaries & Wages $ 3,156,784 $ 3,527,258 $ 3,597, % Personnel Services Employee Benefits $ 1,165,265 $ 1,435,689 $ 1,517, % Contractual Services $ 688,124 $ 966,134 $ 808, % Commodities $ 310,095 $ 380,602 $ 408, % Capital $ 19,544 $ $ 60,
49 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 660 Veterans' Commission Revenue $ 309,716 $ 331,071 $ 331,071 Property Taxes $ 304,465 $ 305,400 $ 305,400 Interest Revenue $ 4,342 $ 4,000 $ 4, % Other $ 910 $ 910 $ 910 Cash on Hand $ $ 20,761 $ 20, % Expenses $ 293,517 $ 331,071 $ 331,071 Personnel Services Salaries & Wages $ 180,663 $ 188,634 $ 193, % Personnel Services Employee Benefits $ 83,625 $ 92,798 $ 95, % Contractual Services $ 18,958 $ 46,492 $ 40, % Commodities $ 10,127 $ 3,002 $ 1, % Capital $ 145 $ 145 $
50 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 670 Environmental Management Revenue $ 421,855 $ 5,101,245 $ 5,182, % Charges for Services $ 91,518 $ 5,000 $ 5,500 1 Licenses and Permits $ 3,500 $ 3,500 $ 3,500 Reimbursements $ 35,724 $ 31,500 $ 51, % Interest Revenue $ 89,850 $ 114,167 $ 123, % Other $ 3,535 $ 4,000 $ 4,000 Transfers In $ 197,729 $ 221,483 $ 215, % Cash on Hand $ $ 4,721,595 $ 4,778, % Expenses $ 917,699 $ 5,101,245 $ 5,182, % Personnel Services Salaries & Wages $ 183,310 $ 190,551 $ 191, % Personnel Services Employee Benefits $ 49,425 $ 52,149 $ 52, % Contractual Services $ 494,569 $ 4,624,459 $ 4,831, % Commodities $ 17,508 $ 25,800 $ 36, % Contingency and Other $ $ 47,323 $ 10 Transfers Out $ 172,887 $ 160,963 $ 70, % 44
51 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 690 Development Revenue $ 4,628,381 $ 6,652,078 $ 5,826, % Property Taxes $ 691,495 $ 713,139 $ 713,139 Grants $ 1,480,653 $ 2,914,723 $ 2,445, % Licenses and Permits $ 452,062 $ 510,000 $ 464, % Charges for Services $ 889,006 $ 1,136,900 $ 848, % Fines $ $ 2,000 $ 1,000 5 Reimbursements $ 579,536 $ 52,290 $ 62, % Interest Revenue $ 18,245 $ 14,959 $ 6, % Other $ 216,878 $ 313,800 $ 310, % Transfers In $ 300,506 $ 115,690 $ 329, % Cash on Hand $ $ 878,577 $ 643, % Expenses $ 5,089,708 $ 6,549,296 $ 6,002, % Personnel Services Salaries & Wages $ 1,432,522 $ 1,575,079 $ 1,557, % Personnel Services Employee Benefits $ 258,257 $ 376,820 $ 366, % Contractual Services $ 2,889,741 $ 4,138,623 $ 3,835, % Commodities $ 34,070 $ 127,497 $ 82, % Capital $ 414,789 $ 272,775 $ 79, % Contingency and Other $ $ 688 $ 19, % Transfers Out $ 60,329 $ 57,814 $ 60, % 45
52 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 760 Debt Service Revenue $ 6,383,830 $ 7,736,505 $ 7,841, % Reimbursements $ 247,043 $ 818,830 $ 807, % Interest Revenue $ 65,543 $ 65,821 $ 89, % Transfers In $ 6,071,243 $ 6,851,854 $ 6,944, % Expenses $ 7,534,409 $ 7,736,505 $ 7,841, % Contractual Services $ 800 $ 850 $ 850 Contingency and Other $ $ 29,115 $ 38, % Debt Service $ 7,533,609 $ 7,706,540 $ 7,802, % 46
53 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 800 Other Countywide Expenses Revenue $ 35,303,310 $ 39,629,491 $ 37,021, % Property Taxes $ 10,198,407 $ 10,342,592 $ 10,191, % Other Taxes $ 3,227,969 $ 2,732,000 $ 2,857, % Charges for Services $ 7,171 $ 7,046 $ 6, % Reimbursements $ 55,648 $ $ Interest Revenue $ 201,916 $ 175,467 $ 207, % Other $ 17,238,206 $ 17,915,521 $ 17,629, % Transfers In $ 4,373,992 $ 1,704,402 $ 1,666, % Cash on Hand $ $ 6,752,463 $ 4,462, % Expenses $ 45,032,305 $ 46,786,985 $ 44,988, % Personnel Services Salaries & Wages $ 409,866 $ 439,888 $ 376, % Personnel Services Employee Benefits $ 10,436,331 $ 11,148,815 $ 10,827, % Contractual Services $ 17,978,048 $ 21,250,685 $ 21,133, % Commodities $ 1,229,315 $ 1,276,680 $ 1,170, % Capital $ 5,961,585 $ 5,167,537 $ 4,098, % Contingency and Other $ $ 350,978 $ 715, % Transfers Out $ 9,017,160 $ 7,152,402 $ 6,667, % 47
54 Total Department Revenues & Expenses Across All Funds (as of ) Department / Account Classification 900 Contingency Revenue $ 21,897 $ 23,250 $ 28, % Interest Revenue $ 21,897 $ 23,250 $ 28, % Expenses $ $ 1,091,157 $ 1,164, % Contingency and Other $ $ 1,091,157 $ 1,164, % Revenue Grand Total $ 200,827,595 $ 275,302,757 $ 289,452, % Expenses Grand Total $ 196,412,038 $ 275,302,757 $ 289,452, % 48
55 Classification Summary by Department (as of ) Department / Fund / Account Classification 000 General Government Revenue 001 General Fund Revenue 59,350,130 Property Taxes 32,911,264 Other Taxes 24,254,654 Charges for Services 103,764 Reimbursements 61,838 Interest Revenue 276,216 Other 98,920 Transfers In 1,643, Insurance Liability Revenue 3,199,177 Property Taxes 2,973,297 Reimbursements 50,535 Interest Revenue 43,403 Other 131,942 Transfers In Cash on Hand 010 County Board 001 General Fund Revenue 188,175 Licenses and Permits 98,175 Other 40,000 Transfers In 50,000 $ $ 60,175,575 $ 60,843, % $ $ 33,359,875 $ 33,935, % $ $ 24,548,596 $ 25,211, % $ $ 139,000 $ 42, % $ $ 77,729 $ 64, % $ $ 350,910 $ 466, % $ $ 75,650 $ 75, % $ $ 1,623,815 $ 1,049, % $ $ 3,235,172 $ 3,327, % $ $ 2,982,462 $ 3,107, % $ $ 20,000 $ 50, $ $ 51,750 $ 63, % $ $ 172,851 $ 105, % $ $ 8,097 $ 1, % $ $ 12 $ 10 $ $ 148,000 $ 149, % $ $ 98,000 $ 99, % $ $ 50,000 $ 50,000 Expenses 1,223,973 1,303,695 1,256, % Personnel Services Salaries & Wages 954, , , % Personnel Services Employee Benefits 238, , , % Contractual Services 24,620 53,470 21, % Commodities 6,975 8,084 7, % 120 Grand Victoria Casino Elgin Revenue $ 3,257,539 $ 3,214,846 $ 3,336, % Reimbursements $ 3,620 $ $ Interest Revenue $ 48,765 $ 25,300 $ 35, % Other $ 3,205,154 $ 3,150,000 $ 2,996, % Cash on Hand $ $ 39,546 $ 305, % Expenses $ 5,042,253 $ 3,214,846 $ 3,336, % Personnel Services Salaries & Wages $ 62,441 $ 63,640 $ 63, % Personnel Services Employee Benefits $ 60,613 $ 72,131 $ 72, % Contractual Services $ 1,215,740 $ 877,816 $ 817, % Commodities $ 5,556 $ 3,100 $ 4, % Capital $ 83,780 $ $ Transfers Out $ 3,614,123 $ 2,198,159 $ 10 49
56 Classification Summary by Department (as of ) Department / Fund / Account Classification 430 Farmland Preservation Revenue $ 457,670 $ 1,309,577 $ 1,303, % Grants $ 134,753 $ 580,000 $ 580,000 Interest Revenue $ 22,917 $ 5,500 $ 5,500 Transfers In $ 300,000 $ 300,000 $ 300,000 Cash on Hand $ $ 424,077 $ 417, % Expenses $ 986,224 $ 1,309,577 $ 1,303, % Personnel Services Salaries & Wages $ 29,908 $ 30,341 $ 29, % Personnel Services Employee Benefits $ 14,113 $ 8,540 $ 8, % Contractual Services $ 23,671 $ 105,196 $ 105,200 Capital $ 918,531 $ 1,160,000 $ 1,160,000 Contingency and Other $ $ 5,500 $ Finance 001 General Fund Expenses $ 790,746 $ 830,898 $ 793, % Personnel Services Salaries & Wages $ 548,619 $ 571,880 $ 571, % Personnel Services Employee Benefits $ 106,116 $ 117,333 $ 118, % Contractual Services $ 132,685 $ 138,385 $ 101, % Commodities $ 3,327 $ 3,300 $ 1, % 060 Information Technologies 001 General Fund Revenue $ 196,878 $ 472,332 $ 893, % Charges for Services $ 39,533 $ 69,048 $ 67, % Other $ 113,081 $ 140,488 $ 141, % Transfers In $ 44,264 $ 262,796 $ 683, % Expenses $ 3,562,479 $ 4,099,708 $ 3,710, % Personnel Services Salaries & Wages $ 2,260,645 $ 2,537,753 $ 2,683, % Personnel Services Employee Benefits $ 345,431 $ 460,785 $ 495, % Contractual Services $ 881,536 $ 1,000,670 $ 460, % Commodities $ 74,867 $ 100,500 $ 70, % 101 Geographic Information Systems Revenue $ 1,331,836 $ 1,942,288 $ 2,072, % Charges for Services $ 1,314,898 $ 1,311,500 $ 1,330, % Interest Revenue $ 16,938 $ 13,000 $ 13,000 Cash on Hand $ $ 617,788 $ 728, % Expenses $ 1,265,902 $ 1,942,288 $ 2,072, % Personnel Services Salaries & Wages $ 591,191 $ 613,032 $ 694, % Personnel Services Employee Benefits $ 181,944 $ 210,240 $ 253, % Contractual Services $ 383,238 $ 949,197 $ 926, % Commodities $ 8,387 $ 30,200 $ 30,200 Capital $ 86,863 $ 125,338 $ 125,338 Transfers Out $ 14,281 $ 14,281 $ 42, % 385 IL Counties Information Mgmt Revenue $ 5,580 $ 7,000 $ 8, % Charges for Services $ 5,580 $ 7,000 $ 8, % Expenses $ (89) $ 7,000 $ 8, % Contractual Services $ (89) $ 7,000 $ 8, % 50
KANE COUNTY. HOSCHEIT, Frasz, Allan, Barreiro, Castro, Smith, Starrett FINANCE AND BUDGET COMMITTEE WEDNESDAY, NOVEMBER 30, 2016
KANE COUNTY HOSCHEIT, Frasz, Allan, Barreiro, Castro, Smith, Starrett FINANCE AND BUDGET COMMITTEE WEDNESDAY, NOVEMBER 30, 2016 County Board Room Agenda 9:00 AM Kane County Government Center, 719 S. Batavia
More informationKANE COUNTY. HOSCHEIT, Starrett, Allan, Kojzarek, Lenert, Scheflow, Wegman FINANCE AND BUDGET COMMITTEE WEDNESDAY, JANUARY 25, 2017
KANE COUNTY HOSCHEIT, Starrett, Allan, Kojzarek, Lenert, Scheflow, Wegman FINANCE AND BUDGET COMMITTEE WEDNESDAY, JANUARY 25, 2017 County Board Room Agenda 9:00 AM Kane County Government Center, 719 S.
More informationKANE COUNTY. HOSCHEIT, Gillam, Barreiro, Castro, Frasz, Scheflow, Starrett FINANCE AND BUDGET COMMITTEE FRIDAY, NOVEMBER 21, 2014
KANE COUNTY HOSCHEIT, Gillam, Barreiro, Castro, Frasz, Scheflow, Starrett FINANCE AND BUDGET COMMITTEE FRIDAY, NOVEMBER 21, 2014 County Board Room Agenda 9:45 AM Kane County Government Center, 719 S. Batavia
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 informationJUDICIAL & PUBLIC SAFETY COMMITTEE Friday, November 22, :30 a.m.
WOJNICKI, *Scheflow, Auger, Barreiro, Ford, Gillam & Pollock JUDICIAL & PUBLIC SAFETY COMMITTEE Friday, November 22, 213 8:3 a.m. CALL TO ORDER APPROVAL OF MINUTES: October 25, 213 PUBLIC COMMENT MONTHLY
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 informationMadison County Government Fund Descriptions and Revenue Sources
Madison County Government Fund Descriptions and Revenue Sources The operations of Madison County Government are funded through a wide variety of revenue sources. Some of these are general taxes or fees
More informationLEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012
Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Schedules of Appropriations and Estimated
More 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 informationT H E W A T C H D O G
Page 3 K A N E C O U N T Y A U D I T O R S O F F I C E K A N E C O U N T Y A U D I T O R S F F I A U D I T W A T C H T H E W A T C H D O G FEBRUARY 2012 ISSUE Audit Watch is a report issued by the which
More informationFINANCE/BUDGET COMMITTEE MEETING Wednesday, November 27th, :00 a.m.
J.HOSCHEIT, *Gillam, Scheflow, Frasz, Barreiro, Castro, Starrett FINANCE/BUDGET COMMITTEE MEETING Wednesday, November 27th, 2013 9:00 a.m. Call to Order Approval of Minutes: October 30th, 2013 Treasurer
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 informationKANE COUNTY DEVELOPMENT COMMITTEE AGENDA Wednesday, July 9, :30 a.m. (OR IMMEDIATELY FOLLOWING THE TRANSPORTATION COMMITTEE MEETING)
BARREIRO, Donahue, Gilliam, Kojzarek, Smith, Taylor, Wojnicki Ex-Officio: Frasz & Hoscheit KANE COUNTY DEVELOPMENT COMMITTEE AGENDA Wednesday, July 9, 2014 10:30 a.m. (OR IMMEDIATELY FOLLOWING THE TRANSPORTATION
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 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 informationDOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY
BUDGET AND TAX LEVY DECEMBER 31, 2014 INTENTIONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTIONALLY LEFT BLANK GENERAL FUND TAXES: 37
More 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 informationFY 2018 Budget Resolution Summary Gwinnett County, Georgia
FY General Fund - 001 Taxes 246,171,202 Inter Governmental Revenue 3,584,798 Licenses and Permits 363,300 Charges for Services 27,327,754 Fines and Forfeitures 4,303,648 Investment Income 866,413 Contributions
More informationA U D I T W A T C H APRIL 2012 ISSUE
Page 3 K A N E C O U N T Y A U D I T O R S O F F I C E A U D I T W A T C H APRIL 2012 ISSUE Audit Watch is a report issued by the which contains information of interest to county officials and board members.
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 information2018 BUDGET AS OF 9/30
2019 OPERATING BUDGET SUMMARY Revenues ACTUAL 2017 2018 BUDGET AS OF 9/30 APPROVED 2019 $ CHANGE % CHANGE Operating Real Estate Taxes $ 164,205,200 $ 164,922,932 $ 167,053,095 $ 2,130,163 1.3% Federal
More 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 informationBUDGET ORDINANCE NO. O Part I Operation of County Government
BUDGET ORDINANCE BUDGET ORDINANCE NO. O-17-11 A BUDGET ORDINANCE RELATING TO THE FISCAL AFFAIRS OF SPARTANBURG COUNTY MAKING APPROPRIATIONS THEREFORE, LEVYING TAXES FOR THE FISCAL YEAR BEGINNING JULY 1,
More informationFY 2019 Chairman s Proposed Budget Gwinnett County, Georgia
FY Chairman s Proposed FY Proposed General Fund - 001 Taxes 254,281,085 Licenses and Permits 363,300 Intergovernmental 3,789,369 Charges for Services 28,434,324 Fines and Forfeitures 3,669,246 Investment
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 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 informationFund Organizational Chart
Fund Organizational Chart General Fund 1100 BOARD OF SUPERVISORS GOVERNMENTAL FUNDS Special Revenue Funds Capital Project Funds 1410 1420 PROPRIETARY FUNDS ELECTED DEPARTMENTS CLERK OF THE BOARD HEALTH
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 informationDOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY
BUDGET AND TAX LEVY DECEMBER 31, 2017 INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK ANNUAL BUDGET AND APPROPRIATIONS
More informationKANE COUNTY ILLINOIS FISCAL YEAR 2015 BUDGET
KANE COUNTY ILLINOIS FISCAL YEAR 2015 BUDGET Prepared by the Kane County Finance Department 719 S. Batavia Avenue Building A, 3 rd Floor Geneva, IL 60134 www.countyofkane.org i FOR ADDITIONAL INFORMATION
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 informationDOUGLAS COUNTY CIRCUIT CLERK TUSCOLA, ILLINOIS SPECIAL AUDIT REPORT DECEMBER 31,2015. LWrw
DOUGLAS COUNTY CIRCUIT CLERK TUSCOLA, ILLINOIS SPECIAL AUDIT REPORT DECEMBER 31,2015 LWrw Larsson Woodyard & Henson, LLP Certified Public Accountants PARIS CASEY TUSCOLA, IL TERRE HAUTE, IN INTENTIONALLY
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 informationFY 05 Actual FY 06 Budget FY 07 Budget
Judicial Department Judicial GENERAL FUND Percent Positions Change 2006-07 FY 06 Budget FY 07 Budget Circuit/County Court $2,990,898 $2,318,360 $1,729,340 (25)% 1 1 Legal Aid $419,800 $419,800 $419,800
More informationRock Island County, Illinois Circuit Clerk. Financial and Compliance Report Year Ended November 30, 2010
Rock Island County, Illinois Circuit Clerk Financial and Compliance Report Year Ended November 30, 2010 Contents Independent Auditor s Report 1 2 Financial Statements Statement of assets and liabilities
More informationDATE 03/15/2018 COMBINED STATEMENT OF CASH RECEIPTS AND DISBURSEMENTS FROM FEBRUARY TO FEBRUARY GEL103 PAGE 1
DATE 03/15/2018 COMBINED STATEMENT OF CASH RECEIPTS AND DISBURSEMENTS FROM FEBRUARY TO FEBRUARY GEL103 PAGE 1 2018 010 GENERAL FUND PETTY CASH-COUNTY TREASURER 200.00.00.00 200.00 PETTY CASH-TAX OFFICE
More informationDATE 02/13/2018 COMBINED STATEMENT OF CASH RECEIPTS AND DISBURSEMENTS FROM JANUARY TO JANUARY GEL103 PAGE 1
DATE 02/13/2018 COMBINED STATEMENT OF CASH RECEIPTS AND DISBURSEMENTS FROM JANUARY TO JANUARY GEL103 PAGE 1 2018 010 GENERAL FUND PETTY CASH-COUNTY TREASURER 200.00.00.00 200.00 PETTY CASH-TAX OFFICE 275.00.00.00
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 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 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 informationBudgeted Fund Structure
I. Fund Type / Name ed Fund Structure as of Percent Change Over 3/31 General Fund and Sub Funds General Fund and Subfunds $ 917,708,943 $ 965,169,687 $ 2,311,394 $ 967,481,081 5.4 % $ 917,708,943 $ 965,169,687
More informationCOOK COUNTY PRELIMINARY BUDGET ESTIMATES. Toni Preckwinkle PRESIDENT Cook County Board of Commissioners FY 2014
COOK COUNTY PRELIMINARY BUDGET ESTIMATES FY 2014 Toni Preckwinkle PRESIDENT Cook County Board of Commissioners 2013 Budget ($) 2013 Projected Year-End ($) 2014 Projected ($) Revenues 2,295,698,759 2,262,737,194
More informationCounty of Kern. FY Preliminary Recommended Budget
County of Kern Budget THIS PAGE INTENTIONALLY LEFT BLANK THIS PAGE INTENTIONALLY LEFT BLANK Published June 2017 Table of Contents Budget Summaries Attachment A Summary of Available Financing Governmental
More informationGeneral Fund Revenue. General Fund Expenditures
FY 20152016 Recommended Budget General Fund Revenue Taxes $ 42,230,607 $ 44,442,492 $ 2,211,885 5.2% Licenses & Permits 815,370 1,088,250 272,880 33.5% Intergovernmental 888,086 946,025 57,939 6.5% Charges
More informationKANE COUNTY. KOJZAREK, Martin, Auger, Barreiro, Dahl, Lenert, Smith & ex-officio Frasz and Kenyon
KANE COUNTY KOJZAREK, Martin, Auger, Barreiro, Dahl, Lenert, Smith & ex-officio Frasz and Kenyon COUNTY DEVELOPMENT COMMITTEE TUESDAY, MARCH 20, 2018 County Board Room Agenda 10:00 AM Kane County Government
More informationJACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2017
Combining Balance Sheet Nonmajor Governmental Funds December 31, 2017 Special Debt Capital Assets Revenue Funds Service Funds Project Funds Total Assets: Cash and cash equivalents $ 12,596,407 - - 12,596,407
More informationGOVERNMENTAL FUNDS OVERVIEW Fiscal Year Recommended Budget
GOVERNMENTAL FUNDS OVERVIEW Fiscal Year 2012-2013 Recommended Budget COUNTY OPERATING BUDGET For fiscal year 2012-2013, the Chief Administrative Officer recommends a total spending plan of $448.3 million
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 informationRequired Supplementary Information Other Than MD&A
Required Supplementary Information Other Than MD&A General Fund REVENUES Taxes: General property taxes $ 54,302,164 $ 54,302,164 $ 53,834,949 $ (467,215) Tobacco products 100,000 100,000 80,602 (19,398)
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 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 informationFY17 Actual FY18 Budget FY19 Budget
Judicial Department Judicial GENERAL FUND Percent Positions Change 2018-19 FY18 Budget FY19 Budget Circuit/County Court $214,651 $234,890 $216,120 (8)% 1 1 Legal Aid $647,175 $941,500 $1,012,020 7% Public
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 informationJACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2014
Combining Balance Sheet Nonmajor Governmental Funds December 31, 2014 Special Debt Capital Assets revenue funds service funds project funds Total Assets: Cash and cash equivalents $ 11,559,619 73,198 11,632,817
More information2016 Third Quarter Financial Report
W HATCO M COU NT Y 206 Third Quarter Financial Report Jack Louws, County Executive Compiled and Presented by the Administrative Services Department Finance Division Brad Bennett, Finance Manager November
More informationLYON COUNTY INDEX PAGE
18-19 INDEX PAGE SCHEDULE 1 TRANSMITTAL LETTER 1 INDEX 2 BUDGET MESSAGE 3 SCHEDULE S-1 4-5 SCHEDULE S-2 STATISTICAL DATA 6 SCHEDULE S-3 7 SCHEDULE A 8-9 SCHEDULE A-1 10-11 SCHEDULE A-2 12 GENERAL FUND
More informationT H E W A T C H D O G
Page 3 K A N E C O U N T Y A U D I T O R S O F F I C E K A N E C O U N T Y A U D I T O R S F F I A U D I T W A T C H T H E W A T C H D O G FEBRUARY 2011 ISSUE Audit Watch is a report issued by the which
More informationCOUNTY OF EATON BUDGET
COUNTY OF EATON 2009-2010 BUDGET Fiscal Year October 1, 2009 - September 30, 2010 #09-9-96 EATON COUNTY BOARD OF COMMISSIONERS SEPTEMBER 16,2009 RESOLUTION TO APPROVE THE 2009/2010 EATON COUNTY BUDGET
More informationFY16 Actual FY17 Budget FY18 Budget
Department Judicial GENERAL FUND Percent Positions Change 2017-18 FY17 Budget FY18 Budget Circuit/County Court $194,022 $246,760 $234,890 (5)% 1 1 Legal Aid $1,072,725 $862,900 $941,500 9% Public Defender
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 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 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 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 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 informationESTIMATED REVENUES, RECOMMENDED APPROPRIATIONS, AND FUND BALANCES - FISCAL YEAR 2019
25 General Health Parks Special Road & Bridge Sewer Convention & Sports Complex Anti-Crime Sales Tax 001 002 003 004 005 007 008 Taxes xto $ 80,928,650 To $ 22,089,180 To $ 14,535,192 To $ 11,369,209 To
More informationJACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016
Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016 Special Debt Capital Assets Revenue Funds Service Funds Project Funds Total Assets: Cash and cash equivalents $ 12,795,798-278 12,796,076
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 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 informationCOUNTY OF NORTHUMBERLAND 2018 FINAL BUDGET
COMMISSIONERS Richard J. Shoch, Chairman Samuel J. Schiccatano, Vice Chairman Kymberley L. Best 2018 FINAL BUDGET (Initial approval - 12/5/17 (Commissioner s meeting) (Final approval - 12/28/17 (Commissioner
More informationCuyahoga County I nformation Services Center
All I nformation Roads Lead T o: Cuyahoga County I nformation Services Center Emergency Management Mental Health Programs State Highway Finance & Administration Highway Alcohol & Drug Abuse Programs Forensics
More 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 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 informationCarroll County, VA Revenue Summary FY2017
11010 Real Property Taxes 1 Current Year 13,176,764 13,777,800 13,859,516 81,716 2 Delinquent Taxes 659,912 1,400,000 1,202,624 (197,376) 5 Prepaid Real Estate Tax (6,649) Total 13,830,027 15,177,800 15,062,140
More 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 informationMONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report
Monthly Unaudited Financial Report For the Month Ended June 30, 2017 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited Monthly
More informationBUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues
BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, 2013 General Fund Revenues Tax collections as a percentage of budget are almost even yeartoyear. Current year tax collections are 96 percent for
More informationCOUNTY ADMINISTRATIVE OFFICE
County of Yolo VICTOR SINGH County Administrative Officer COUNTY ADMINISTRATIVE OFFICE 25 Court Street, Room 202 Woodland, CA 9595 (530) -8150 FAX (530) -8147 www.yolocounty.org To: From: The Honorable
More informationBOARD OF SUPERVISORS INTENDS TO LEVY GENERAL BASIC PROPERTY TAX RATES WHICH EXCEED STATUTORY MAXIMUMS
Iowa Department of Management Form 600 NOTICE OF PUBLIC HEARING Des Moines County THE BOARD OF SUPERVISORS INTENDS TO LEVY GENERAL BASIC PROPERTY TAX RATES WHICH EXCEED STATUTORY MAXIMUMS The accompanying
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 informationGuadalupe County Fiscal Year Proposed Budget Cover Page August 30, 2016
Guadalupe County Fiscal Year 2016-2017 Proposed Cover Page August 30, 2016 This budget will raise more revenue from property taxes than last year's budget by an amount of $1,233,151, which is a 3.41 percent
More informationBOARD OF SUPERVISORS INTENDS TO LEVY GENERAL BASIC PROPERTY TAX RATES WHICH EXCEED STATUTORY MAXIMUMS
Iowa Department of Management Form 600 NOTICE OF PUBLIC HEARING Jasper County THE BOARD OF SUPERVISORS INTENDS TO LEVY GENERAL BASIC PROPERTY TAX RATES WHICH EXCEED STATUTORY MAXIMUMS The accompanying
More informationCOUNTY NAME: NOTICE OF PUBLIC HEARING -- BUDGET ESTIMATE CO NO:
COUNTY NAME: NOTICE OF PUBLIC HEARING -- BUDGET ESTIMATE CO NO: Benton Fiscal Year July 1, 2018 - June 30, 2019 6 The County Board of Supervisors will conduct a public hearing on the proposed Fiscal Year
More informationCOUNTY OF SANTA CRUZ, CALIFORNIA
General Government Board of Supervisors Salaries and employee benefits $ 1,256,470 $ 1,204,034 $ 52,436 $ 1,185,131 Services and supplies 3,402,421 95,065 3,307,356 86,239 Total 4,658,891 1,299,099 3,359,792
More informationMonthly Financials November 30, 2017
Monthly Financials November 30, 2017 Combining All Fund Revenue, Expenditures & Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of,
More informationCOUNTY NAME: NOTICE OF PUBLIC HEARING -- BUDGET ESTIMATE CO NO:
COUNTY NAME: NOTICE OF PUBLIC HEARING -- BUDGET ESTIMATE CO NO: Sioux Fiscal Year July 1, 2018 - June 30, 2019 84 The County Board of Supervisors will conduct a public hearing on the proposed Fiscal Year
More informationInterfund Transfer Schedule
Interfund Transfer Schedule O 1 JOSEPHINE COUNTY Adopted Budget Interfund Transfer Schedule 2011-12 TRANSFER FROM (EXPENDITURE) TRANSFER TO (REVENUE) Number Fund Name Amount Number Fund Name Amount 100
More information*** Redwood County ***
Page 1 Budget: 2017 BUDGET (ORIG) ORIG 1 - GENERAL Page 2 PROPERTY TAXES 6,688,872 OTHER TAXES 9,3 SPECIAL ASSESSMENTS 35,058 LICENSES & PERMITS 56,750 INTERGOVERNMENTAL S 141,0 PERA RATE REIMBURSEMENT
More informationName Present Vote Charlotte J. Nash, Chairman Yes Yes Jace Brooks, District 1 Lynette Howard, District 2
Resolution Number: BDG- GCID Number: -039 GWINNETT COUNTY BOARD OF COMMISSIONERS LAWRENCEVILLE, GEORGIA RESOLUTION ENTITLED: A RESOLUTION ADOPTING A BUDGET FOR THE FISCAL YEAR FOR EACH FUND OF GWINNETT
More informationBOARD OF SUPERVISORS INTENDS TO LEVY GENERAL BASIC PROPERTY TAX RATES WHICH EXCEED STATUTORY MAXIMUMS
Iowa Department of Management Form 600 NOTICE OF PUBLIC HEARING Guthrie County THE BOARD OF SUPERVISORS INTENDS TO LEVY GENERAL BASIC PROPERTY TAX RATES WHICH EXCEED STATUTORY MAXIMUMS The accompanying
More informationCOUNTY NAME: NOTICE OF PUBLIC HEARING -- BUDGET ESTIMATE CO NO:
COUNTY NAME: NOTICE OF PUBLIC HEARING -- BUDGET ESTIMATE CO NO: Madison Fiscal Year July 1, 2018 - June 30, 2019 61 The County Board of Supervisors will conduct a public hearing on the proposed Fiscal
More informationELK COUNTY COMMISSIONERS RELEASE PRELIMINARY 2018 BUDGET
ELK COUNTY COMMISSIONERS RELEASE PRELIMINARY 2018 BUDGET The Elk County Board of Commissioners is presenting the proposed 2018 county operational budget in the amount of $12,644,115 and an overall budget
More informationThird Quarter Financial Report July 2015 March 2016
Third Quarter Financial Report July 2015 March 2016 BOARD OF SUPERVISORS Dick Monteith, Chairman William O Brien Vito Chiesa Terry Withrow Jim DeMartini Submitted by Chief Executive Officer Stan Risen
More informationMONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report
Monthly Unaudited Financial Report For the Month Ended November 30, 2016 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited
More informationBUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues
BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, 2016 General Fund Revenues Tax collections through June 2016 as a percentage of budget are even with those through June 2015. Current year tax collections
More informationALLEGANY COUNTY BUDGET for 2018
Tentative Budget October 10, 2017 Final Budget November 27, 2017 ALLEGANY COUNTY BUDGET for 2018 Timothy T. Boyde, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda Rigby
More informationCANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015
CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015 1 Canyon County Property Tax Levied FY 2008 - FY 2015 Less property tax levied in FY 2015 compared to FY 2008 $39M $38M $37,798,588 $37,835,497
More informationBUDGET STATUS REPORT FOR OPERATING FUNDS As of March 31, General Fund Revenues
BUDGET STATUS REPORT FOR OPERATING FUNDS As of March 31, 2016 General Fund Revenues Tax collections through March 2016 as a percentage of budget are just about even with those through March 2015. Current
More 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 informationCapital Expenditure Highlights
Capital Expenditure Highlights Description Funding Source 2003 Environment, Buildings & Infrastructure Public Works south facility improvement phase II (remodeling) Law Enforcement & Judicial Courts Replacement
More informationANNUAL BUDGET FOR YANKTON COUNTY, SD For Year January 1, 2017 through December 31, Governmental Funds
100 General Government 110 Legislative 111 Board of County Commissioners 144,087.00 112 Contingency 200,000.00 120 Elections 5,230.00 130 Judicial System 297,000.00 140 Financial Administration 141 Auditor
More information