2016 Operating Budget

Size: px
Start display at page:

Download "2016 Operating Budget"

Transcription

1 Operating Budget Cost Centre: By-law enforcement vs 2015 Expenditures Salary, Wages and Benefits Salaries Labour Labour - Part Time Fringe Benefits Employee Overtime Gapping Provisions Res 03-Workers Compensation 643, , ,991 3,083,171 2,994,582 3,175,978 67, , , ,956 48,000 52,642 48,000 (98,858) (99,511) 23,847 22,422 25,299 1,955 92,807 67,392 35,378 (653) 1, Total - Salary, Wages and Benefits 4,639,774 4,569,635 4,838, , Office and Administrative Mobile Communication 6,553 Total - Office and Administrative 6,553 Repairs, Maintenance and Materials Materials Equipment Costs 22,000 17,949 22, Total - Repairs, Maintenance and Materials 22,000 17,986 22,000 Contracted Services Outside Serv- Maintenance Minimum Maint Outside Services 6,900 1,725 6,900 27,500 18,848 27,500 Page 1 of 9

2 Operating Budget Cost Centre: By-law enforcement vs 2015 Total - Contracted Services 34,400 20,573 34,400 Total - Expenditures 4,696,174 4,614,747 4,894, , Revenues User Fees and Service Charges Snow/Ice Removal Admin fees General Recoveries (45,500) (10,492) (45,500) (4,070) (82,198) (82,198) Total - User Fees and Service Charges (45,500) (14,562) (127,698) (82,198) Total - Revenues Net Total - By-law enforcement (45,500) (14,562) (127,698) 4,650,674 4,600,185 4,766,807 (82,198) 116, Page 2 of 9

3 Operating Budget Cost Centre: Enforcement & By-Law Admin vs 2015 Expenditures Salary, Wages and Benefits Salaries Labour Fringe Benefits Employee Overtime Gapping Provisions Res 03-Workers Compensation 332, , , , , , , , ,702 2, ,000 (17,201) (18,798) 4,182 3,527 4,589 2,497 (6,356) 14,713 (1,597) (1.6) Total - Salary, Wages and Benefits 877, , ,600 9, Office and Administrative Uniform & Cleaning Allowance Office Expenses Mileage Miscellaneous Outside Services - Misc Mobile Communication Meal Allowances Printer Lease 85,800 59,526 91,080 34,906 22,059 39,306 2,500 1,839 2,500 6,904 2,357 6, ,028 17,044 25,028 1,400 1,518 1,400 12,000 6,119 12,000 5,280 4, Total - Office and Administrative 168, , ,218 9, Advertising, Marketing & Promotion Advertising 90,000 49,237 90,000 Page 3 of 9

4 Operating Budget Cost Centre: Enforcement & By-Law Admin vs 2015 Total - Advertising, Marketing & Promotion 90,000 49,237 90,000 Staff Development Conferences & Seminars Association Memberships Staff Development 796 2,000 2,109 2,000 4,002 13,497 8,402 4, Total - Staff Development 6,002 16,402 10,402 4, Professional Services Doctor's Notes 291 Total - Professional Services 291 Repairs, Maintenance and Materials Materials Vehicle Costs - Repairs & Mtce Equipment Costs 2,000 1,123 2,000 22,000 8,014 22,000 3,800 5,667 5,800 2, Total - Repairs, Maintenance and Materials 27,800 14,804 29,800 2, Contracted Services Outside Serv- Maintenance 10,025 15,201 10,025 Total - Contracted Services 10,025 15,201 10,025 Financial Services Cash Over/Short (1) Total - Financial Services (1) Page 4 of 9

5 Operating Budget Cost Centre: Enforcement & By-Law Admin vs 2015 Total - Expenditures 1,180, ,601 1,206,045 25, Revenues User Fees and Service Charges General Recoveries (416) Total - User Fees and Service Charges (416) Total - Revenues (416) Net Total - Enforcement & By-Law Admin 1,180, ,185 1,206,045 25, Page 5 of 9

6 Operating Budget Cost Centre: Licensing vs 2015 Expenditures Salary, Wages and Benefits Salaries Labour Fringe Benefits Employee Overtime Gapping Provisions Res 03-Workers Compensation 171, , , , , , , , ,548 2,083 (14,264) (14,169) 3,057 3,178 3,120 (52,366) 9,741 1, (30.6) (0.7) 2.1 Total - Salary, Wages and Benefits 660, , ,066 (41,374) (6.3) Office and Administrative Mobile Communication 1,218 Total - Office and Administrative 1,218 Repairs, Maintenance and Materials Materials 10,000 5,604 10,000 Total - Repairs, Maintenance and Materials 10,000 5,604 10,000 Total - Expenditures Revenues 670, , ,066 (41,374) (6.2) User Fees and Service Charges General Recoveries Mobile Licensing (156) (607,000) (588,045) (607,000) Page 6 of 9

7 Operating Budget Cost Centre: Licensing vs 2015 Total - User Fees and Service Charges (607,000) (588,201) (607,000) Total - Revenues (607,000) (588,201) (607,000) Net Total - Licensing 63,440 98,360 22,066 (41,374) (65.2) Page 7 of 9

8 Operating Budget Cost Centre: Property Standards vs 2015 Expenditures Salary, Wages and Benefits Salaries Labour Labour - Part Time Fringe Benefits Employee Overtime Gapping Provisions Res 03-Workers Compensation 299, , , , ,042 1,083,996 67,200 54,886 67, , , , (33,401) (33,882) 8,144 6,954 9, ,852 39,216 (481) 1, Total - Salary, Wages and Benefits 1,580,024 1,408,608 1,798, , Office and Administrative Mobile Communication 1,904 Total - Office and Administrative 1,904 Contracted Services Minimum Maint Outside Services 70,000 33,501 70,000 Total - Contracted Services 70,000 33,501 70,000 Total - Expenditures Revenues 1,650,024 1,444,013 1,868, , User Fees and Service Charges Minimum Maintenance Revenue (88,000) (90,462) (88,000) Page 8 of 9

9 Operating Budget Cost Centre: Property Standards vs 2015 General Recoveries (3,000) (1,312) (3,000) Total - User Fees and Service Charges (91,000) (91,774) (91,000) Total - Revenues (91,000) (91,774) (91,000) Net Total - Property Standards 1,559,024 1,352,239 1,777, , Net Total - 7,453,439 6,999,969 7,772, , Net Total - 7,453,439 6,999,969 7,772, , Page 9 of 9

2016 Operating Budget

2016 Operating Budget Operating Budget Cost Centre: Festivals and Events vs 2015 Labour - Part Time Employee Overtime 962,894 924,600 959,443 57,309 18,594 57,997 242,678 218,230 245,430 5,800 5,800 (23,329) (26,772) 6,162

More information

Finance. FTE (Full Time Equivalent) by Home Department

Finance. FTE (Full Time Equivalent) by Home Department 57 58 Finance FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs Accountant 2.0 2.0 Accounting & Finance Admin. 1.0 1.0 Accounts Payable Coord. 1.0 1.0 Accounts Payable Specialist

More information

Program Summary Superintendent

Program Summary Superintendent Program Summary Superintendent 2016-17 2017-18 Over(Under) Budget By 2014-15 2015-16 Approved Approved 2016-17 Program Section Actuals Actuals Budget Budget Approved Superintendent's Office 372,978 393,622

More information

ORGANIZER FOR 2018 TAXES

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

More information

Statement of Revenues, Expenses And Change In Net Assets As of January 31, 2015

Statement of Revenues, Expenses And Change In Net Assets As of January 31, 2015 Statement of s, Expenses And In Net Assets 1 to Date REVENUE OPERATING REVENUE 16,314,398.42 98.56 15,355,008.57 92.83 METERED SALES- GENERAL CU 119,694,096.27 95.93 113,855,897.21 95.85 5.13 6,628.36.04

More information

Statement of Revenues, Expenses And Change In Net Assets As of April 30, 2015

Statement of Revenues, Expenses And Change In Net Assets As of April 30, 2015 Statement of s, Expenses And In Net Assets 1 to Date REVENUE OPERATING REVENUE 16,800,319.05 97.12 14,544,858.23 95.95 METERED SALES- GENERAL CU 168,110,957.65 95.67 155,339,862.43 95.44 8.22 9,141.40.05

More information

Howland Tax Services

Howland Tax Services Howland Tax Services 2007 Self-Employment Checklist (United States) What is your main product or service? Name of business Business address Fiscal year end (usually Dec. 31) Do you use the Cash or Accrual

More information

Howland Tax Services International

Howland Tax Services International Howland Tax Services International 2010 Self-Employment Checklist (United States) Identification What is your main product or service? Name of business Business address Fiscal year end (usually Dec. 31)

More information

2017 Schedule C Business Tax Organizer Gurr & Company LLC

2017 Schedule C Business Tax Organizer Gurr & Company LLC Here is your tax organizer to assist you in gathering the information necessary information for your business tax return for 2017. The Internal Revenue Service matches information returns with amounts

More information

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

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

More information

East County Fire Rescue 2016 General Operating Budget

East County Fire Rescue 2016 General Operating Budget Revenues 308800-001-0000 Beg Bal Previous Year Rollover 150000.00 311100-000-0000 Property Tax Collected 1999536.00 311100-002-0000 Property Tax - Delinquent 10000.00 311105-000-0000 Admin Refund 5.00

More information

Rental and Royalty Income 10

Rental and Royalty Income 10 Rental and Royalty Income 10 TSJ ]]]]]]]]]]] Type of property ]]] Have you prepared or will you prepare all required Forms 1099? ]]]]]]]]]]]]]]]]]]]]]]]]]]]]]]]]] 2015 2014 Ownership percentage if not

More information

ST AT EM ENT OF REVENUES, EXPENDIT URES AND FUND BALANCE RECREATION (CENTRE) FUND City of Rolla Fiscal Year

ST AT EM ENT OF REVENUES, EXPENDIT URES AND FUND BALANCE RECREATION (CENTRE) FUND City of Rolla Fiscal Year REVENUES Audit Audit Estimated Adopted 2016 2017 2018 2019 Taxes 4,712 1,087 2,350 0 Charges for 1,157,926 1,182,712 1,087,005 1,185,950 Other Income 18,746 20,064 18,381 26,200 Total Revenues 1,181,384

More information

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

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

More information

Town of Pembroke Park Budget Amendment

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

More information

The University of Texas Permian Basin Expenditures by Category Report For Six Months Ended in February 28, 2017

The University of Texas Permian Basin Expenditures by Category Report For Six Months Ended in February 28, 2017 The University of Texas Permian Basin Expenditures by Category Report For Six Months Ended in February 28, 2017 Expenditure Category Object Code Object Code Description Amount Salaries and Wages 50101

More information

TOWN OF PEMBROKE PARK BUDGET AMENDMENT

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

More information

Golf Enterprise Agency Overview

Golf Enterprise Agency Overview Golf Enterprise Agency Overview Agency Mission The mission of the Golf Enterprise is to provide the Madison area golfing public with the finest possible golfing conditions at reasonable prices and for

More information

TOWNSHIP OF HAMILTON 2018 BUDGET

TOWNSHIP OF HAMILTON 2018 BUDGET BUDGET 2016 Proposed % Change $ Change General Government General Government Revenues (931,957) (831,354) (812,445) -2.3% 18,909 PIL and Other Revenues (255,000) (336,093) (330,000) -1.8% 6,093 Council

More information

Local Option Gas Tax 104,847.80

Local Option Gas Tax 104,847.80 Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 4,347,633.72 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent 89,290.90 Total Ad Valorem 4,436,924.62 001-000310-312410-00-0000 Local Option

More information

PARTNERSHIP/LLC TAX ORGANIZER FORM 1065 (SHORT VERSION)

PARTNERSHIP/LLC TAX ORGANIZER FORM 1065 (SHORT VERSION) Enclosed is an organizer that we provide to our tax clients to assist in gathering the information necessary to prepare the current year tax returns. The Internal Revenue Service matches information returns

More information

City of Oak Ridge North Monthly Trend Report of Revenues and Expenditures - PRELIMINARY AS OF 10/18/16

City of Oak Ridge North Monthly Trend Report of Revenues and Expenditures - PRELIMINARY AS OF 10/18/16 GENERAL REVENUES 00 51010 Curr Coll-Prop Tax 732,068.00 732,068.00 $ 17,877.67 $ 36,685.85 $ 241,071.65 $ 200,437.59 $ 186,988.70 $ 8,922.90 $ 11,502.16 $ 4,634.11 $ 16,804.58 $ (37,997.68) $ 3,569.33

More information

THE UNIVERSITY OF TEXAS AT SAN ANTONIO EXPENDITURE BY CATEGORY FOR THE YEAR ENDED AUGUST 31, 2015

THE UNIVERSITY OF TEXAS AT SAN ANTONIO EXPENDITURE BY CATEGORY FOR THE YEAR ENDED AUGUST 31, 2015 THE UNIVERSITY OF TEXAS AT SAN ANTONIO EXPENDITURE BY CATEGORY FOR THE YEAR ENDED AUGUST 31, 2015 Operating Expenses Account Code Description Amount Salaries and Wages 50101 SW Faculty $ 60,561,529.11

More information

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

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

More information

The University of Texas System Administration Expenditure by Category Report Twevle Months Ended August 31, 2016

The University of Texas System Administration Expenditure by Category Report Twevle Months Ended August 31, 2016 The University of Texas System Administration Expenditure by Category Report Twevle Months Ended August 31, 2016 Expenditure Catagory Account Description Total Capital Asset Purchases 82101 Purchase Of

More information

CITY OF KEMPNER US Hwy 190 P.O. Box 660 KEMPNER, TEXAS BUDGET YEAR

CITY OF KEMPNER US Hwy 190 P.O. Box 660 KEMPNER, TEXAS BUDGET YEAR CITY OF KEMPNER 12288 US Hwy 190 P.O. Box 660 KEMPNER, TEAS 76539 BUDGET YEAR 2017-2018 THE 2017-2018 BUDGET WILL RAISE MORE TOTAL PROPERTY TA THAN THE 2016-2017 BUDGET BY $9,711.00 BUDGET YEAR 2016-2017

More information

City of Williston Fiscal Year 2017/2018 Adopted Budget

City of Williston Fiscal Year 2017/2018 Adopted Budget City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department

More information

The University of Texas at Arlington Expenditure by Category For the Six Months Ending February 28, 2017

The University of Texas at Arlington Expenditure by Category For the Six Months Ending February 28, 2017 Bad Debt Expense 64261 Cancel NSLDS Princ $ 80,379.66 Bad Debt Expense 64268 Cancel Employee 4,275.00 Bad Debt Expense Total $ 84,654.66 Capital Asset Purchases 82101 Purchase Of Land 145,764.63 Capital

More information

Account code Description Pool

Account code Description Pool 61010 Salary-Faculty 61013 Salary-Faculty Off Contract 61014 Salary-Faculty Extra Comp Teaching 61016 Salary-Fac. FT Academic Specialist 61017 Salary-Faculty Extra Comp Admin 61020 Salary-Fac. Extra Comp

More information

Clerk of Circuit Court Lee County, Florida

Clerk of Circuit Court Lee County, Florida Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records

More information

Stormwater Utility Agency Overview

Stormwater Utility Agency Overview Stormwater Utility Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview

More information

Stormwater Utility Agency Overview

Stormwater Utility Agency Overview Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview The Stormwater

More information

County Legislature FTE (Full Time Equivalent) by Home Department

County Legislature FTE (Full Time Equivalent) by Home Department 7 County Legislature FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs County Legislator 9.0 9.0 Administrative Assistant 1.0 1.0 Assistant Auditor 1.0 1.0 Budget & Fiscal Analyst

More information

OAKLAND COUNTY, MICHIGAN

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

More information

Page 1 TOTAL GENERAL FUNDS AVAILABLE $ 2,711,967 $ 2,835,667 $ 123,700 5%

Page 1 TOTAL GENERAL FUNDS AVAILABLE $ 2,711,967 $ 2,835,667 $ 123,700 5% San Juan Island EMS Proposed 2017 Budget October 24, 2016 Key Budget Assumptions and Changes From Original Expected Case Budget Presented June 30, 2016 The 2017 budget presented has been updated from the

More information

RUTGERS UNIVERSITY PUBLIC SAFETY SECURITY SERVICES. Prepared by Central Administrative Services Month-End January 31, 2006 FINANCIAL REPORTS

RUTGERS UNIVERSITY PUBLIC SAFETY SECURITY SERVICES. Prepared by Central Administrative Services Month-End January 31, 2006 FINANCIAL REPORTS RUTGERS UNIVERSITY PUBLIC SAFETY SECURITY SERVICES Prepared by Central Administrative Services Month-End January 31, 2006 FINANCIAL REPORTS I. Executive Summary II. Account Summary & GL III. Graphs IV.

More information

Individual. Tax Organizer

Individual. Tax Organizer Individual 2017 Tax Organizer We are moving!!! Note our new address Effective February 1, 2018 14300 Cherry Lane Court Suite 111 Laurel, MD 20707 Office: 301.244.0288 Fax: 240.668.3668 Email: Virginia@sankofafinancial.net

More information

TOWN OF JAMES ISLAND SOUTH CAROLINA DRAFT BUDGET

TOWN OF JAMES ISLAND SOUTH CAROLINA DRAFT BUDGET TOWN OF JAMES ISLAND SOUTH CAROLINA DRAFT BUDGET FISCAL YEAR 2017-2018 TOWN OF JAMES ISLAND SOUTH CAROLINA FISCAL YEAR 2017-2018 DRAFT BUDGET MAYOR W. BILL WOOLSEY MAYOR PRO-TEM LEONARD A. BLANK D TOWN

More information

NOTICE OF PUBLIC HEARING ON BUDGET

NOTICE OF PUBLIC HEARING ON BUDGET NOTICE OF PUBLIC HEARING ON BUDGET The City Council for the City of Mont Belvieu, Texas, will hold a public hearing on the FY 2018-2019 Proposed Budget on Monday, September 10, 2018, at 6:00 pm in the

More information

OAKLAND COUNTY, MICHIGAN

OAKLAND COUNTY, MICHIGAN PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 649,756 619,025 619,025 668,547 722,030 631,117 681,437 681,437 630005 Access Fees Oakland 278,620

More information

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

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

More information

TOWNSHIP OF HAMILTON 2017 BUDGET

TOWNSHIP OF HAMILTON 2017 BUDGET BUDGET Change Change General Government General Government, PIL and Other Revenues (931,957) (831,354) -10.8 100,603 PIL and Other Revenues (255,000) (336,093) 31.8 (81,093) Council 130,145 132,843 2.1

More information

Treasurer Function: Administration

Treasurer Function: Administration Agency Overview 21 Agency Mission The mission of the City Treasurer's Office is to receipt, safeguard and invest all City revenues and to maintain tax assessment/payment records. Agency Overview The Agency

More information

Ave Maria Stewardship Community District

Ave Maria Stewardship Community District Ave Maria Stewardship Community District Amended Final Budget For Fiscal Year 2016/2017 October 1, 2016 - September 30, 2017 CONTENTS I AMENDED FINAL OPERATING FUND BUDGET II AMENDED FINAL DEBT SERVICE

More information

2019 General Fund Budget

2019 General Fund Budget Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita

More information

Ave Maria Stewardship Community District

Ave Maria Stewardship Community District Ave Maria Stewardship Community District Amended Final Budget For Fiscal Year 2017/2018 October 1, 2017 - September 30, 2018 AVE MARIA STEWARDSHIP COMMUNITY DISTRICT FY 2017/2018 AMENDED FINAL BUDGET TABLE

More information

2019 Budget PROPOSED Budget & Finance Budget & Finance

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

More information

Golf Enterprise Agency Overview

Golf Enterprise Agency Overview Golf Enterprise Agency Overview Agency Mission The mission of the Golf Enterprise is to provide the Madison area golfing public with the finest possible golfing conditions at reasonable prices and for

More information

Your Speaker. Your Speaker. Home Health Accounting-Are You Getting What You Need from Your Chart of Accounts?

Your Speaker. Your Speaker. Home Health Accounting-Are You Getting What You Need from Your Chart of Accounts? Home Health Accounting-Are You Getting What You Need from Your Chart of Accounts? Indiana Association for Home and Hospice Care May 19, 2009 3:30 p.m. 5:00 p.m. Your Speaker Terry Cichon, CPA FR&R Healthcare

More information

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

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

More information

City of Williston Fiscal Year 2014/2015 Adopted Budget

City of Williston Fiscal Year 2014/2015 Adopted Budget City of Williston Fiscal Year 2014/2015 Adopted Budget (Adopted on September 23, 2014) Table of Contents Page # Budget Summary Budget Advertisement 1 Budget Summary by Fund 2-3 Budget Comparison by Fund

More information

HUMAN RESOURCES FY2019 RECOMMENDED BUDGET TO COUNTY COUNCIL

HUMAN RESOURCES FY2019 RECOMMENDED BUDGET TO COUNTY COUNCIL FY2019 RECOMMENDED BUDGET TO COUNTY COUNCIL FY2019 ORGANIZATIONAL CHART OUR MISSION The Office of Human Resources commits to providing high quality customer service to the employees of New Castle County

More information

CITY OF WALDO - GENERAL FUND BUDGET 2015

CITY OF WALDO - GENERAL FUND BUDGET 2015 CITY OF WALDO - GENERAL FUND BUDGET 2015 AD VALOREM TAX 311000 177,702.00 180,736.78 ROADS REVENUE (See Schedule) 312XXX 101,005.00 106,782.19 STATE TAX REFUND 312405 509.97 UTILITY FRANCHISE FEES 313100

More information

2018 Proposed Budget

2018 Proposed Budget Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real

More information

PUBLIC SAFETY ~ Fire Department Administration

PUBLIC SAFETY ~ Fire Department Administration PUBLIC SAFETY ~ Fire Department Administration Fire Chief Deputy Chief Operations Administrative Assistant II EMS Captain Fire Prevention Captain Battalion Chief Battalion Chief Battalion Chief Part Time

More information

Town of Midland OPP Costing Exercise. Public Information Sessions August 23, 2017

Town of Midland OPP Costing Exercise. Public Information Sessions August 23, 2017 Town of Midland OPP Costing Exercise Public Information Sessions August 23, 2017 Midland Council s Strategic Priorities Fiscal Responsibility & Cost Containment Completion of OPP Costing Exercise Organizational

More information

City of Ashland Trial Balance Detailed

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

More information

New London Country Club, Inc Finance Comm. Budget Budget Projected 2011 (Proposed) 2010

New London Country Club, Inc Finance Comm. Budget Budget Projected 2011 (Proposed) 2010 2011 Finance Comm. Budget Budget Projected 2011 (Proposed) 2010 2010 Actual REVENUE Initiation Fees 17,000 50,000 47,000 Installment Plan Admin Charge 1,900 3,600 1,900 Member Charges: Membership Dues

More information

05/23/ :52 CITY OF BLOOMINGTON, IL P 1 ctomerlin NEXT YEAR BUDGET DETAIL REPORT bgnyrpts

05/23/ :52 CITY OF BLOOMINGTON, IL P 1 ctomerlin NEXT YEAR BUDGET DETAIL REPORT bgnyrpts 05/23/2018 08:52 CITY OF BLOOMINGTON, IL P 1 56406420 Golf Operations -- The Den 56406420 40000 - DGC Use of Fund Balance VENDOR QUANTITY UNIT COST 2019 ADOPTED.00 56406420 54430 - DGC Prop/Facility Rental

More information

THE UNIVERSITY OF TEXAS AT SAN ANTONIO EXPENDITURE BY CATEGORY FOR THE YEAR ENDED AUGUST 31, 2014

THE UNIVERSITY OF TEXAS AT SAN ANTONIO EXPENDITURE BY CATEGORY FOR THE YEAR ENDED AUGUST 31, 2014 THE UNIVERSITY OF TEXAS AT SAN ANTONIO EXPENDITURE BY CATEGORY FOR THE YEAR ENDED AUGUST 31, 2014 Category Account Description Amount Bad Debt Expense 64201 Bad Debt Exp Misc Write Off 27,825.03 Bad Debt

More information

City of Ashland Trial Balance Detailed

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

More information

City of Ashland Trial Balance Detailed

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

More information

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles

More information

LOCH, ELSENBAUMER, NEWTON & CO. A PROFESSIONAL CORPORATION

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

More information

IRS One Day Seminar. September 6 th Travel

IRS One Day Seminar. September 6 th Travel IRS One Day Seminar September 6 th 2012 Travel Important Note: The information published by the IRS is the authoritative guidance that should be followed. If your situation is unique, or if clear guidance

More information

Municipal Court Department Summary

Municipal Court Department Summary Municipal Court Municipal Court Department Summary Program General Fund Total Municipal Court 397,178 397,178 Probation Services 42,639 42,639 Total 439,817 $439,817 Organization Chart - 382 - Municipal

More information

FY FY FY FU FY FY

FY FY FY FU FY FY Dept 100 City Manager 100-501 Salary & Wages $ 162,060 $ 166,095 $ 168,882 $ 170,110 $ 170,110 $ 182,089 $ 11,979 100-502 City Council $ 7,837 $ 11,974 $ 12,200 $ 13,000 $ 13,000 $ 20,300 $ 7,300 100-504

More information

University of San Diego Expenditure Type Definitions

University of San Diego Expenditure Type Definitions University of San Diego Expenditure Type Definitions Advertising Promotional - General advertising costs promoting programs and events of the University through all media types are recorded to this classification.

More information

Operating Budget Stability

Operating Budget Stability Operating Budget Stability March Financial Update Report to Agenda Executive Summary March Performance Against FY16 Budget March Performance Against Same Period Last Year Appendix Financial Detail: March

More information

THIS PAGE INTENTIONALLY LEFT BLANK

THIS PAGE INTENTIONALLY LEFT BLANK FINANCE Finance/Accounting Purchasing Printing Services Community Facilities District Debt Service Community Facilities District Maintenance Azusa Public Finance Authority Citywide Employee Benefit 87

More information

Fox Township Supervisors General Fund Proposed 2019 Budget

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

More information

Is it tax deductible?

Is it tax deductible? Everyone wants to pay less tax right? To do that you need to know what you can claim and what you can t. It s not about cheating the system, or creative accounting. It s all about claiming what you re

More information

Title Income and Expenses for Independent Agents. Page 1 of 6

Title Income and Expenses for Independent Agents. Page 1 of 6 Calendar Year 2017 Agency Name Underwriter CLUP(s) Contact(s) Income Section Zone 1 Zone 2 ALL ZONES Income Category Item Count Revenue Item Count Revenue Revenue 1 Policy Charges 2 Endorsements 3 Special

More information

ANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF

ANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF ANNUAL BUDGET OF THE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL Mayor Sandi Christman Alderman Jeff Dworak Alderman John Griffith Alderman Jason Jelinek Alderman Diane Jirtle

More information

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY PROPOSED

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY PROPOSED GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2009-2010 REVENUES $ 2,798,944 EXPENDITURES 2,798,944 RESERVES TRANSFERRED IN (OUT) $ - 2009-2010 Fiscal Year budget is balanced, revenues to

More information

Program Summary Administrative Services

Program Summary Administrative Services Program Summary Administrative Services 2016-17 2017-18 Over(Under) Budget By 2014-15 2015-16 Approved Approved 2016-17 Program Section Actuals Actuals Budget Budget Approved Administrative Services Office

More information

Mary Q. Translator Sample Income & Expenses 2009

Mary Q. Translator Sample Income & Expenses 2009 Mary Q. Translator Sample Income & Expenses 2009 ATA Webinar 2010 Tax Tips for Translators John Matthews Income Cash Accounting Method; Material Participation in the Business 1099-MISC $85,000 Kansas City

More information

Attachment C. 3. The Budget Narrative must accurately support the Budget Overview detail. Costs not properly supported in the narrative may be denied.

Attachment C. 3. The Budget Narrative must accurately support the Budget Overview detail. Costs not properly supported in the narrative may be denied. Council on Domestic Violence and Sexual Assault Department of Public Safety BUDGET OVERVIEW/NARRATIVE GUIDELINES Community-based Victim Services Grant Program FY19 FY21 I. OVERVIEW 1. Review these Budget

More information

City of Cleveland Professional Services Contracts Reimbursables Policy 01/01/2014

City of Cleveland Professional Services Contracts Reimbursables Policy 01/01/2014 City of Cleveland Professional Services Contracts Reimbursables Policy 01/01/2014 The following constitutes the City of Cleveland s Reimbursables policies to be used in the City s Professional Services

More information

BRANDERMILL COMMUNITY ASSOCIATION 2017 OPERATING BUDGET

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

More information

Chapter 8. Deductions: Employee and Self-Employed-Related Expenses. Eugene Willis, William H. Hoffman, Jr., David M. Maloney and William A.

Chapter 8. Deductions: Employee and Self-Employed-Related Expenses. Eugene Willis, William H. Hoffman, Jr., David M. Maloney and William A. Chapter 8 Deductions: Employee and Self-Employed-Related Expenses Eugene Willis, William H. Hoffman, Jr., David M. Maloney and William A. Raabe Copyright 2004 South-Western/Thomson Learning Employee vs.

More information

DELTA TOWNSHIP GENERAL FUND 2019 BUDGET SUMMARY. Actual 2017

DELTA TOWNSHIP GENERAL FUND 2019 BUDGET SUMMARY. Actual 2017 Revenue Summary GENERAL FUND BUDGET SUMMARY Total General Fund Revenues $ 18,743,824 $ 16,156,160 $ 19,157,469 Expenditure Summary Township Board 94,751 97,405 100,608 Manager's Office 356,473 517,954

More information

Profit Loss / Cash Basis Management Report

Profit Loss / Cash Basis Management Report 1 DEFERRED REVENUE $0.00 This is revenue from ticket sales for shows yet to be performed and closed out. These figures are not factored until after the show is held for an accurate account of actual revenue

More information

Animal Control Budget Detail - SR Budget Year 2019

Animal Control Budget Detail - SR Budget Year 2019 REVENUE Change Sub-Department 000 - Revenues 290.500.000.33896 ASPCA Grant.00.00 4,700.00.00.00.00.00.00 290.500.000.34580 Registration and Tag Fees 862,046.67 855,107.21 786,409.04 860,821.67 830,000.00

More information

Town of Milton Board of Selectmen Workshop October 23 rd, 2017 Milton Town Hall Workshop Minutes

Town of Milton Board of Selectmen Workshop October 23 rd, 2017 Milton Town Hall Workshop Minutes 10.23.17 BOS Budget Workshop Minutes 1 Town of Milton Board of Selectmen Workshop October 23 rd, 2017 Milton Town Hall Workshop Minutes In Attendance: Selectmen Chair Andrew Rawson, Michael Beaulieu, Ryan

More information

01/10/2017 10:51 AM User: DB: Osceola JOURNAL REGISTER FOR OSCEOLA COUNTY Post Dates: 12/01/2016 to 12/31/2016 Posted and Unposted Journal Entries Page: 1/13 Journal Number GL Number Date JNL User DR CR

More information

TOWN OF IOWA REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 01, 2017 GENERAL FUND

TOWN OF IOWA REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 01, 2017 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT TAXES 01-31-100 TAXES - PROPERTY.00.00 85,000.00 85,000.00.0 01-31-300 TAXES - SALES.00.00 245,098.00 245,098.00.0

More information

Lansing Community College Internal Expense Account Dictionary

Lansing Community College Internal Expense Account Dictionary Lansing Community College Internal Expense Account Dictionary Account Account Title Usage Definition 71000 Bond Administrative Fees 71001 Bond Interest Payments 71002 Bond Principal Payments Expenses for

More information

"2008" "2009" "2009" "2010" "2010" "2011" ACCOUNT TAXATION ACTUAL BUDGET ACTUAL BUDGET ACTUAL BUDGET

2008 2009 2009 2010 2010 2011 ACCOUNT TAXATION ACTUAL BUDGET ACTUAL BUDGET ACTUAL BUDGET 1 REVENUES ACCOUNT TAXATION ACTUAL BUDGET ACTUAL BUDGET ACTUAL BUDGET 01-6000-0005 Current Year Tax Billing 01-6000-0010 General $ 1,460,702.97 $ 1,530,927 $ 1,633,527.63 $ 1,639,860 $ 1,645,187.01 $ 1,714,420

More information

ICAHN SCHOOL OF MEDICINE AT MOUNT SINAI FINANCIAL POLICIES & PROCEDURES USER GUIDE SECTION 4

ICAHN SCHOOL OF MEDICINE AT MOUNT SINAI FINANCIAL POLICIES & PROCEDURES USER GUIDE SECTION 4 A. PURPOSE OF THIS GUIDANCE The purpose of this document is to provide guidance to departmental administrators, faculty and staff (all school financial users), for standardized expenditure coding and proper

More information

City of Oak Ridge North Monthly Trend Report of Revenues and Expenditures

City of Oak Ridge North Monthly Trend Report of Revenues and Expenditures City of Oak Ridge North Monthly Trend Report of Revenues and Expenditures Amended October November December January February March April May June FY 2017 YTD Total % GENERAL REVENUES 00 51010 Curr Coll-Prop

More information

CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019

CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019 CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019 GENERAL FUND BUDGET HIGHLIGHTS The General Fund finances the day-to-day provision of library services for Charleston County. The Library

More information

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

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

More information

EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET

EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET REVENUES: 2019 REAL ESTATE TAXES: 1.10 301-10 Real Estate Taxes - Current $1,949,723.00 301-20 Real Estate Taxes - Prior Year $100,000.00 301-40 Real Estate

More information

City Council Special Meeting Monday, December 11, :00 pm Civic Center 105 N. 31 st Street. Mayor William A. Cathey

City Council Special Meeting Monday, December 11, :00 pm Civic Center 105 N. 31 st Street. Mayor William A. Cathey City Council Special Meeting Monday, December 11, 2017 6:00 pm Civic Center 105 N. 31 st Street Mayor William A. Cathey Councilman Bill McGlothlin Councilman Jerry Wallace Councilwoman Linda Albrecht Councilman

More information

INTERNAL SERVICE FUND ~ Geographic Information Systems

INTERNAL SERVICE FUND ~ Geographic Information Systems Department of Development Aeronautics Building Inspection Economic Development Geographic Information Systems Planning & Zoning Building Maintenance The mission of the Geographic Information System (GIS)

More information

Public Parking System Fund

Public Parking System Fund Public Parking System Fund M-1 Fund 503- PUBLIC PARKING SYSTEM Budget Resources by Classification: Total $900,663 Misc. 6% Use of Money/ Property 0.4% Fund Balance Fwd 13% Charges for Service 80.6% RECEIPTS

More information

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: TUESDAY, AUGUST 12, 2014 TIME: 7:00 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Jason

More information

2012 Summary of Mill Levies Mill Levy

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

More information

EXHIBIT A IN THE CHANCERY COURT OF COUNTY STATE OF MISSISSIPPI

EXHIBIT A IN THE CHANCERY COURT OF COUNTY STATE OF MISSISSIPPI EXHIBIT A IN THE CHANCERY COURT OF COUNTY STATE OF MISSISSIPPI PLAINTIFF VS. CIVIL ACTION NUMBER DEFENDANT ************************************************************************ I. GENERAL INFORMATION:

More information