Interim Statements % of Year Collected/Expended = 66.67%

Size: px
Start display at page:

Download "Interim Statements % of Year Collected/Expended = 66.67%"

Transcription

1 GENERAL FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Taxes General Property 11,726,352 10,902, , % 10,583, ,510 General Sales and Use 5,200,000 3,390,485 1,809, % 3,113, ,260 Selective Sales and Use 1,149, , , % 703,533 13,272 Business and Other Taxes 3,301,300 3,299,958 1, % 3,118, ,687 Licenses and permits 930, , , % 989,574 (179,589) Intergovernmental 710,357 96, , % 363,985 (267,210) Charges for services 2,466,499 1,664, , % 1,605,750 58,717 Fines and forfeitures 1,396, , , % 1,007,347 (283,225) Investment income 49, ,066 (79,757) % 29,326 99,740 Miscellaneous revenue 352, , , % 60, ,266 Other financing sources/transfers in 3,568,526 2,461,463 1,107, % 3,846,905 (1,385,442) Total 30,850,772 24,359,500 6,491, % 25,421,514 (1,062,014) City Council 423, , , % 226,307 (19,342) City Manager's Office 832, , , % 443,795 52,241 Financial Services 1,228, , , % 1,167,652 (359,279) Information Technology 781, , , % 5, ,507 Human Resources 800, , , % 417,719 8,406 Public Lands & Buildings 650, , , % 1,856,141 (1,535,720) Municipal Court 556, , , % 334,279 (6,873) Police 9,660,269 5,961,573 3,698, % 5,713, ,001 Fire 7,850,582 5,105,111 2,745, % 4,812, ,727 Public Works Engineering 986, , , % 578,564 23,843 Street Maintenance 1,869,318 1,094, , % 997,130 97,048 Stormwater 405, , , % 181,060 16,371 Public Works Traffic Engineering 1,268, , , % 669, ,735 Cemetery 601, , , % 346,800 4,124 Inspection 364, , , % 193,038 38,936 Planning & Zoning 718, , , % 383,651 (39,094) Code Enforcement 295, ,500 91, % 204, Agency Allocations 88,310 28,328 59, % 135,427 (107,099) Operating Contingency 688, , % Other financing uses/transfers out 4,538,301 3,030,695 1,507, % 3,272,257 (241,562) Total 34,608,038 20,933,551 13,451, % 21,939,270 (1,005,719) (3,757,266) 3,425,949 Budgeted Fund Balance 6/30/17 3,757,266

2 COMMUNITY SERVICE CENTER FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Facility Operations 84,980 67,506 17, % 57,185 10,321 General Assistance Services 72,846 46,750 26, % 42,699 4,051 Meals on Wheels 751, , , % 516,642 (10,522) Senior Center 441, , , % 226,917 9,552 Dial a Ride 931, , , % 259,071 (57,772) Hall Area Transit 1,107, , , % 354,211 70,168 Total 3,389,807 1,482,523 1,352, % 1,456,725 25,798 Facility Operations 84,980 46,447 38, % 42,117 4,330 General Assistance Services 72,846 50,238 22, % 42,135 8,103 Meals on Wheels 751, , , % 372,430 33,408 Senior Center 441, , , % 223,603 25,664 Dial a Ride 931, , , % 419,678 (44,116) Hall Area Transit 1,107, , , % 606,930 (32,693) Total 3,389,807 1,701,589 1,688, % 1,706,893 (5,304) (219,066) Budgeted Fund Balance 6/30/17

3 CEMETERY FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Charges for Services 30,000 31,125 (1,125) % 22,650 8,475 Investment Income 250 1,488 (1,238) % 292 1,196 Miscellaneous revenue 4,500 (4,500) No Budget 4,500 Other financing sources/transfers in 348 (348) No Budget 1,254 (906) Total 30,250 37,461 (7,211) % 24,196 13,265 Purchased/Contracted Services 432 (432) No Budget Capital Outlay 50,000 33,333 16, % 33,333 Total 50,000 33,765 16, % ,637 (19,750) Budgeted Fund Balance 6/30/17 19,750 3,696

4 CONFISCATED ASSETS FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Local Confiscations 30,000 13,863 16, % 38,567 (24,704) State Confiscations 5,000 7,269 (2,269) % 18,083 (10,814) Federal Confiscations 65,000 73,269 (8,269) % 68,566 4,703 Total 100,000 94,401 5, % 125,216 (30,815) Local Confiscations 6,700 42,741 (36,041) % 54,943 (12,202) State Confiscations 9,850 3,937 5, % 11,373 (7,436) Federal Confiscations 178, ,662 54, % 61,333 62,329 Total 194, ,340 24, % 127,649 42,691 (94,830) (75,939) Budgeted Fund Balance 6/30/17 94,830

5 ECONOMIC DEVELOPMENT (SPECIAL REVENUE) Revised Feb18 Remaining % Collected/ Feb17 Variance Investment Income 1,200 19,971 (18,771) % ,233 Miscellaneous Revenue No Budget 174,946 (174,946) Total 1,200 19, % 175,684 (155,713) Interest Expense No Budget 1,019 (1,019) Purchased/Contracted Services 82,048 66,585 15, % 99,750 (33,165) Other financing uses/transfers out 30,000 20,000 10, % 20,000 Total 112,048 86,585 15, % 100,769 (14,184) (110,848) (66,614) Budgeted Fund Balance 6/30/17 110,848

6 GOVERNMENT ACCESS CABLE TV CHANNEL FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Intergovernmental 125,778 77,667 48, % 104,273 (26,606) Investment Income 539 (539) No Budget Other Financial Sources 125,778 77,667 48, % 104,274 (26,607) Total 251, ,873 95, % 208,663 (52,790) Personal Services 175, ,126 69, % 100,217 5,909 Purchased/Contracted Services 27,241 17,520 9, % 13,961 3,559 Supplies 13,622 8,424 5, % 9,050 (626) Interfund/Interdepartmental Charges 29,106 19,404 9, % 19,404 Other Financing Uses 5,660 3,773 1, % 66,333 (62,560) Total 251, ,247 96, % 208,965 (53,718) 626 Budgeted Fund Balance 6/30/17

7 TAX ALLOCATION DISTRICT FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Midtown Property Taxes 31,500 32,513 (1,013) % 31, Midtown Intergovernmental 160, ,368 (40,368) % 178,650 21,718 Investment Income 800 4,289 (3,489) % 958 3,331 Lakeshore Property Taxes 15,000 27,433 (12,433) % 27,433 Total 207, ,603 (57,303) % 211,194 53,409 Payment to Others 430, , , % 135,830 Total 430, , , % 135,830 (223,582) 128,773 Budgeted Fund Balance 6/30/17 223,582

8 HOTEL/MOTEL TAX FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Taxes 853, , , % 530,490 25,720 Investment income (183) % Total 853, , , % 530,560 26,033 Gainesville CVB 472, , , % 367,206 (48,267) Other financing uses/transfers out 402, , , % 201,994 70,017 Total 875, , , % 569,200 21,750 (21,750) (34,357) Budgeted Fund Balance 6/30/17 21,750

9 IMPACT FEE FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Impact Fees Police 47,000 15,835 31, % 53,911 (38,076) Impact Fees Fire 81,400 28,849 52, % 98,219 (69,370) Impact Fees Parks 550, , , % 817,396 (581,435) Administrative Fees 20,350 10,059 10, % 34,764 (24,705) Investment Income 1,250 11,121 (9,871) % 2,310 8,811 Other financing sources/transfers in No Budget 26,323 (26,323) Total 700, , , % 1,032,923 (731,098) Available for capital outlay and projects 449, , % Other financing uses/transfers out 250, ,392 86, % 401,431 (238,039) Total 700, , , % 401,431 (238,039) 138,433 Budgeted Fund Balance 6/30/17

10 INFORMATION TECHNOLOGY FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Fines and Fees Municipal Court 55,000 41,254 13, % 54,175 (12,921) Investment income 250 1,123 (873) % Other financing sources/transfers in No Budget Total 55,250 42,377 12, % 54,448 (12,071) Capital Outlay 11,050 11, % Supplies and operating charges 4,200 3, % 6,460 (2,506) Other financing uses/transfers out 181, ,000 60, % 26,667 94,333 Total 196, ,954 71, % 33,127 91,827 (141,500) (82,577) Budgeted Fund Balance 6/30/17 141,500

11 PARKS AND RECREATION OPERATING FUND OPERATIONS Revised Feb18 Remaining % Collected/ Feb17 Variance NonDepartmental Taxes 3,160,848 3,145,762 15, % 2,839, ,182 Investment income 3,500 13,472 (9,972) % 2,698 10,774 Miscellaneous 16,000 16,621 (621) % ,654 Other financing sources/transfer in 52,077 52,433 (356) % 31,134 21,299 Departmental Recreation Services 191,000 91,583 99, % 92,703 (1,120) Allen Creek 21,200 4,667 16, % 8,519 (3,852) Civic Center 361, , , % 221,760 18,535 Frances Meadows 1,000, , , % 581,349 (2,794) Youth Sports Booster Club 101,190 83,108 18, % 84,935 (1,827) Lanier Point 128,150 50,920 77, % 74,303 (23,383) Parks Development 385 (385) No Budget Total Operating 5,035,765 4,277, , % 3,938, ,754 NonDepartmental Indirect Cost Allocation 50,000 33,333 16, % 33,333 Payment to Other Agencies 150, ,072 43, % 106,072 Other financing uses/transfers out 601, , , % 130, ,350 Departmental Parks Maintenance 113,526 59,304 54, % 54,801 4,503 Recreation Services 463, , , % 248,638 (13,848) Allen Creek Soccer Complex 49,220 17,625 31, % 28,087 (10,462) Civic Center 531, , , % 304,040 (7,471) Frances Meadows 1,578, , , % 912,713 45,232 Youth Sports Booster Club 108,818 66,578 42, % 50,512 16,066 Park Services 949, , , % 509,258 50,827 Lanier Point 208, ,427 97, % 120,542 (10,115) Parks Administration 796, , , % 442,892 45,297 Total Operating 5,601,594 3,390,850 2,210, % 2,835, ,451 (565,829) 886,951 Budgeted Fund Balance 6/30/17 565,829

12 PARKS AND RECREATION CAPITAL PROJECTS FUND Revised Feb18 Remaining % Collected/ Budget YTD Actual Balance Expended Transfers from Parks and Recreation 787, , , % Total 787, , , % Other Recreational Facilities 712, , , % Civic Center 175,000 73, , % Other financing uses/transfers out 51,577 51, % Total Capital Projects 939, , , % (151,577) 306,305 Budgeted Fund Balance 6/30/17 151,577

13 GAINESVILLE CVB Revised Feb18 Remaining % Collected/ Feb17 Variance Hotel Motel Tax 461, , , % 367,206 (59,518) Charges for Services 1,899 (1,899) No Budget 1,899 Investment income 2,402 (2,402) No Budget 495 1,907 Miscellaneous revenue 13,500 7,885 5, % 4,600 3,285 Total 475, , , % 372,301 (52,427) Expenses Personal services 326, , , % 199,893 3,508 Purchased/Contracted Services 222, ,076 79, % 99,205 43,871 Supplies 33,302 17,311 15, % 3,815 13,496 Public Relations Program 30,421 19,788 10, % 19, Interfund/Interdepartmental Charges 5,660 3,773 1, % 3,773 Total Expenses 618, , , % 322,253 65,096 (143,105) (67,475) Budgeted Fund Balance 6/30/17 143,105

14 DEPARTMENT OF WATER RESOURCES Revised Feb18 Remaining % Collected/ Feb17 Variance Intergovernmental 25,000 25, % 25,000 Charges for services 67,680,705 48,205,701 19,475, % 48,586,292 (380,591) Investment income 62, ,554 (191,739) % 48, ,223 Miscellaneous 49,053 25,078 23, % 36,921 (11,843) Other financing sources/transfers in 8,186 (8,186) No Budget 23,306 (15,120) Transfers from E&R (Connection Fees) 3,701,882 2,704, , % 2,991,461 (287,353) Total 71,519,455 51,222,627 20,296, % 51,686,311 (463,684) Expenses NonDepartmental Bad Debt Expense 2,809 (2,809) No Budget 1,024 1,785 Debt service 19,663,182 17,417,763 2,245, % 17,435,042 (17,279) Other financing uses/transfers out 19,266,687 2,743,103 16,523, % 2,915,474 (172,371) Subtotal NonDepartmental 38,929,869 20,163,675 18,766, % 20,351,540 (187,865) Departmental Sanitary Sewer 2,856,716 1,390,181 1,466, % 1,216, ,456 Flat Creek Water Reclamation Facility 4,230,158 2,265,658 1,964, % 2,256,914 8,744 Linwood Water Reclamation Facility 2,967,696 1,875,993 1,091, % 1,537, ,958 Lakeside Water Treatment Facility 2,537,094 1,322,879 1,214, % 1,230,964 91,915 Riverside Water Treatment Facility 2,799,420 1,481,307 1,318, % 1,407,482 73,825 Water Distribution 4,619,988 2,725,690 1,894, % 2,026, ,427 Maintenance Services 3,141,795 1,879,762 1,262, % 1,656, ,340 Engineering and Construction Services 2,456,478 1,343,203 1,113, % 1,237, ,111 Customer Account Services 3,299,645 1,913,893 1,385, % 1,701, ,027 Environmental Services 1,787, , , % 933,279 52,118 Finance and Administration 2,188, ,522 1,207, % 941,985 38,537 Subtotal Departmental 32,885,317 18,164,485 14,720, % 16,146,027 2,018,458 Total Expenses 71,815,186 38,328,160 33,487, % 36,497,567 1,830,593 Expenses (295,731) 12,894,467 Budgeted Fund Balance 6/30/17 295,731

15 SOLID WASTE FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Franchise Fees 150,000 76,347 73, % 76,510 (163) Charges for services 2,505,500 1,748, , % 1,712,042 36,560 Investment Income 2,500 16,993 (14,493) % 3,308 13,685 Total 2,658,000 1,841, , % 1,791,860 50,082 Expenses Personal services 1,344, , , % 841,012 30,448 Purchased/Contracted Services 743, , , % 338,714 58,378 Supplies 181,100 89,116 91, % 84,555 4,561 Capital outlay 236, ,555 34, % 201,555 Indirect Cost Allocation 146,452 97,635 48, % 97,635 Other Costs 26 (26) No Budget 26 Interfund/Interdepartmental Charges 5,660 3,773 1, % 3,773 Total Expenses 2,658,000 1,660, , % 1,361, ,741 Expenses 181,285 Budgeted Fund Balance 6/30/17

16 AIRPORT FUND OPERATIONS Revised Feb18 Remaining % Collected/ Feb17 Variance Intergovernmental 1,947,309 55,976 1,891, % 543,476 (487,500) Charges for Services 55,862 48,202 7, % 40,477 7,725 Investment Income 2,320 4,736 (2,416) % 1,256 3,480 Rent Revenue 869, , , % 566,840 (4,859) Total Operating 2,874, ,895 2,203, % 1,152,049 (481,154) Expenses Personal services 80,286 38,543 41, % 52,188 (13,645) Purchased/Contracted Services 114,271 28,765 85, % 44,005 (15,240) Supplies 56,400 25,419 30, % 24, Capital Outlay 2,997, ,683 2,233, % 647, ,242 Interfund/Interdepartmental Charges 209, ,709 69, % 139,707 2 Debt service 441, ,825 11, % 433,975 (3,150) Total Operating Expenses 3,900,054 1,426,944 2,473, % 1,342,166 84,778 Expenses (1,025,308) (756,049) Budgeted Fund Balance 6/30/17 1,025,308

17 CHATTAHOOCHEE GOLF COURSE Revised Feb18 Remaining % Collected/ Feb17 Variance Charges for services 1,041, , , % 710,527 (43,370) Investment Income 2,322 (2,322) No Budget 229 2,093 Miscellaneous revenue 26,100 21,270 4, % 20, Other financing sources/transfers in 289, ,824 (189,513) % 215, ,721 Total 1,357,297 1,169, , % 946, ,332 Expenses Personal services 576, , , % 345,868 26,938 Purchased/Contracted Services 160,878 86,979 73, % 70,912 16,067 Supplies and operating charges 236, ,591 78, % 156, Capital outlay 73,000 25,940 47, % 37,156 (11,216) Debt service 310, ,201 36, % 271,602 2,599 Total Expenses 1,357, , , % 882,366 35,151 Expenses 252,056 Budgeted Fund Balance 6/30/17

18 GENERAL INSURANCE FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Charges for services 1,771,254 1,174, , % 1,183,081 (8,558) Investment income 2,026 8,715 (6,689) % 1,840 6,875 Miscellaneous revenue 50,711 (50,711) No Budget 80,177 (29,466) Total 1,773,280 1,233, , % 1,265,098 (31,149) Expenses Purchased/Contracted Services 762, ,826 78, % 604,629 79,197 Indirect Cost Allocation 177, ,447 59, % 118,447 SelfFunded Insurance 875, , , % 291,715 40,988 Other Financing Uses No Budget 23,000 (23,000) Total Expenses 1,815,169 1,134, , % 1,037,791 97,185 Expenses (41,889) 98,973 Budgeted Fund Balance 6/30/17 41,889

19 EMPLOYEE BENEFITS FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Charges for Services 9,362,081 6,151,268 3,210, % 6,079,944 71,324 Investment income 3,000 28,823 (25,823) % 6,174 22,649 Miscellaneous income 1,449 (1,449) No Budget 250 1,199 Total 9,365,081 6,181,540 3,184, % 6,086,368 95,172 Expenses Purchased/Contracted Services 1,663, , , % 956,888 30,691 Supplies 28,500 9,846 18, % 57,480 (47,634) Indirect Cost Allocations 35,348 23,565 11, % 23,565 SelfFunded Insurance 7,380,269 4,085,890 3,294, % 4,559,884 (473,994) Medical Clinic Operations 870, , , % 568,577 (86,229) Total Expenses 9,977,189 5,589,228 4,387, % 6,166,394 (577,166) Expenses (612,108) 592,312 Budgeted Fund Balance 6/30/17 612,108

20 VEHICLE SERVICES FUND Revised Feb18 Expended % Collected/ Feb17 Variance Charges for services 2,427,086 1,298,901 1,128, % 1,026, ,159 Other Revenue 1,378 (1,378) No Budget 1,863 (485) Other financing sources/transfers in 7,589 No Budget 7,589 Total 2,427,086 1,307,868 1,126, % 1,028, ,263 Expenses Personal services 371, , , % 238,906 4,890 Purchased/Contracted Services 57,397 26,324 31, % 340,242 (313,918) Supplies 1,956,060 1,085, , % 620, ,482 Interfund/Interdepartmental Charges 42,000 28,000 14, % 28,000 Total Expenses 2,427,086 1,383,408 1,043, % 1,199, ,454 Expenses (75,540) Budgeted Fund Balance 6/30/17

Interim Statements % of Year Expended = 25.00%

Interim Statements % of Year Expended = 25.00% GENERAL FUND Revised Sep16 Remaining %Collected/ Sep15 Variance Taxes General Property 11,549,666 228,899 11,320,767 1.98% 270,280 (41,381) General Sales and Use 5,050,000 894,952 4,155,048 17.72% 874,595

More information

Interim Statements % of Year Collected/Expended = 83.33%

Interim Statements % of Year Collected/Expended = 83.33% GENERAL FUND Revised Apr17 Remaining % Collected/ Apr16 Variance Taxes General Property 11,549,666 11,264,933 284,733 97.53% 11,101,887 163,046 General Sales and Use 5,050,000 3,960,664 1,089,336 78.43%

More information

Interim Statements % of Year Collected/Expended = %

Interim Statements % of Year Collected/Expended = % GENERAL FUND Revised Nov18 Remaining % Collected/ Nov17 Variance Taxes General Property 8,764,017 3,779,568 4,984,449 43.13% 5,813,975 (2,034,407) General Sales and Use 5,300,000 2,005,425 3,294,575 37.84%

More information

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING SUMMARY OF S & EXPENDITURES FOR THE PERIOD ENDING Nov 30th 2017 Nov17 FY 2018 FY 2018 % of YTD ACTUAL BUDGET VARIANCE Budget FUND 100 General Fund Taxation $ 7,857,111 $ 26,103,235 $ (18,246,124) 30% Licenses

More information

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING SUMMARY OF S & EXPENDITURES FOR THE PERIOD ENDING Sept 30th 2017 Sep17 FY 2018 FY 2018 % of YTD ACTUAL BUDGET VARIANCE Budget FUND 100 General Fund Taxation $ 3,415,289 $ 26,103,235 $ (22,687,946) 13%

More information

City of Kingsland FY Proposed Budget

City of Kingsland FY Proposed Budget 100-General Fund Proposed TAXES 8,210,287.00 LICENSES AND PERMITS 513,000.00 INTERGOVERNMENTAL 338,329.00 CHARGES FOR SERVICES 19,200.00 FINES AND FORFEITURES 975,000.00 INVESTMENT INCOME 65,000.00 C0NTRIBUTION

More information

City of Jefferson Projected Revenues and Other Sources General Fund. Millage Rate

City of Jefferson Projected Revenues and Other Sources General Fund. Millage Rate City of Jefferson Projected Revenues and Other Sources General Fund FY20I2 Source of Revenue CHANGE Millage Rate 6.398 6.398 6.398 Current Real & Personal $ 2,696,267 $ 2,500,000 $ 2,500,000 0.00% Motor

More information

CITY OF PALM DESERT BUDGETARY COMPARISON SCHEDULE BY DEPARTMENT GENERAL FUND. For the year ended June 30, 2013

CITY OF PALM DESERT BUDGETARY COMPARISON SCHEDULE BY DEPARTMENT GENERAL FUND. For the year ended June 30, 2013 The General Fund is used to account for all financial resources traditionally associated with government, except those required to be accounted for in another fund. It is the primary operating fund that

More information

2019 Operating Budget. City of Racine, Wisconsin

2019 Operating Budget. City of Racine, Wisconsin 2019 Operating Budget City of Racine, Wisconsin 1 Property Tax Levy Total proposed Property tax levy for 2019: $54,322,250 2018 Budgeted levy: $54,322,250 Increase: $0 Increase as Percent of Total: 0.00%

More information

General Operating Fund

General Operating Fund General Operating Fund Actual Actual Actual Budget 2010 YTD Projected Recommended Projected Projected Revenues 2007 2008 2009 2010 as of 6/30/10 2010 2011 2011 2012 Property Taxes $13,449,730 $13,842,433

More information

GENERAL FUND REVENUES AND EXPENDITURES FY Through June % of Budget Year

GENERAL FUND REVENUES AND EXPENDITURES FY Through June % of Budget Year GENERAL FUND REVENUES AND EXPENDITURES Current Actual Projected YTD Budget Final Amended Month Current YTD YTD Projected Actual YTD% Projected % REVENUES Budget Actuals Amount Amount Variance of Budget

More information

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES GENERAL FUND Taxes General Property Taxes $ 1,934,140 $ 1,688,759 $ 1,696,679 $ 1,720,679 $ 1,720,771 $ 21,321 $ 1,742,000 Payment in Lieu of Taxes 125,492 137,264 124,568 147,748 150,707 (1,000) 146,748

More information

GENERAL FUND REVENUES AND EXPENDITURES FY Through March % of Budget Year

GENERAL FUND REVENUES AND EXPENDITURES FY Through March % of Budget Year GENERAL FUND REVENUES AND EXPENDITURES Current Actual Projected YTD Budget Final Amended Month Current YTD YTD Projected Actual YTD% Projected % REVENUES Budget Actuals Amount Amount Variance of Budget

More information

City of Phoenix, Arizona. Monthly Financial Report

City of Phoenix, Arizona. Monthly Financial Report City of Phoenix, Arizona Monthly Financial Report March 212 Monthly Financial Report March 212 Executive Summary The budget amounts in this report represent the official adopted budget, as approved by

More information

GENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 50.00% Uses 50.00% $0 $1,928,600

GENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 50.00% Uses 50.00% $0 $1,928,600 City of Edmond Monthly Financial Report FY 2007/2008 Through the Month Ended Unaudited - Intended for Management Purposes Only The following is a summary of the City's financial results for operating funds.

More information

CITY OF SAN LUIS, AZ Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2014

CITY OF SAN LUIS, AZ Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2014 CITY OF SAN LUIS, AZ Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND General Fund 2. Special Revenue Funds 3. Debt Service Funds Available 4. Less: Amounts for Future Debt Retirement

More information

BUDGET WORKSHOP. FISCAL YEAR 2018 July 10 th

BUDGET WORKSHOP. FISCAL YEAR 2018 July 10 th BUDGET WORKSHOP FISCAL YEAR 2018 July 10 th AGENDA FY2017 Current Budget FY2017 Budget Review Committee Adjustments FY2018 General Fund Budget Summary FY2018 Highlighted Other Funds Budget Summary Next

More information

GENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 8.33% Uses 8.33% $0 $1,330,750

GENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 8.33% Uses 8.33% $0 $1,330,750 City of Edmond Monthly Financial Report FY 2008/2009 Through the Month Ended Unaudited - Intended for Management Purposes Only The following is a summary of the City's financial results for operating funds.

More information

Second Quarter Financial Statements

Second Quarter Financial Statements Second Quarter Financial Statements For the six months ended 03.31.2014 Prepared by the Finance Department Quarterly Financial Statements for six months ended 03.31.2014 Quarterly Financial Statements

More information

City of DeSoto. Memo. Date: Wednesday, December 9, 2015

City of DeSoto. Memo. Date: Wednesday, December 9, 2015 Date: Wednesday, December 9, 2015 To: From: Subject: City of DeSoto Memo Dr. Tarron Richardson, City Manager Tishia N. Jordan, Assistant Director, Financial Services November 2015 Financial Reports Attached

More information

FISCAL YEAR FINANCIAL REPORT Quarter Ended June 30, 2015

FISCAL YEAR FINANCIAL REPORT Quarter Ended June 30, 2015 FISCAL YEAR 2014-2015 FINANCIAL REPORT Quarter Ended June 30, 2015 To: From: City Manager, Mayor and City Council Rebecca Underhill, Finance Director Subject: Financial Report for Quarter Ended June 30,

More information

CITY OF CORAL GABLES

CITY OF CORAL GABLES CITY OF CORAL GABLES QUARTERLY REPORT (Modified for the Budget/Audit Advisory Board) FOR THE NINE MONTHS ENDED JUNE 30, PREPARED BY THE FINANCE DEPARTMENT ISSUE DATE: JULY 18, TABLE OF CONTENTS PAGE FINANCIAL

More information

Financial Tables BUDGET SUMMARY ACTUAL ADOPTED AMENDED RECOMM. % TOTAL ALL CITY FUNDS - EXPENDITURE BUDGET General 150

Financial Tables BUDGET SUMMARY ACTUAL ADOPTED AMENDED RECOMM. % TOTAL ALL CITY FUNDS - EXPENDITURE BUDGET General 150 BUDGET SUMMARY 2016-17 ACTUAL ADOPTED AMENDED RECOMM. % TOTAL ALL CITY FUNDS - EXPENDITURE BUDGET General 150,772,063 157,004,711 155,448,503 158,973,765 26% Special Revenue 105,738,661 110,778,338 113,004,933

More information

Budget of the Village of Emerald Lake Village Form Due Date: 20 Days after the Meeting

Budget of the Village of Emerald Lake Village Form Due Date: 20 Days after the Meeting New Hampshire Department of Revenue Administration 2016 MS-636 Budget of the Village of Emerald Lake Village Form Due Date: 20 Days after the Meeting This form was posted with the warrant on: For Assistance

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

FISCAL YEAR FINANCIAL REPORT Preliminary Year End September 30, 2015

FISCAL YEAR FINANCIAL REPORT Preliminary Year End September 30, 2015 FISCAL YEAR 2014-2015 FINANCIAL REPORT Preliminary Year End September 30, 2015 To: From: City Manager, Mayor and City Council Rebecca Underhill, Assistant City Manager / Director of Finance Subject: Financial

More information

Third Quarter Financial Statements

Third Quarter Financial Statements Third Quarter Financial Statements For the nine months ended 06-30-2017 Prepared by the Finance Department Quarterly Financial Statements for the nine months ended 06.30.2017 Quarterly Financial Statements

More information

General Fund Revenue Summary

General Fund Revenue Summary Summary of General Fund Revenues and Expenditures Budget FY 2017-2018 FISCAL YEAR 2017-2018 General Fund Revenue Summary The City of Decatur has 7 broad revenue categories: taxes, licenses and permits,

More information

ACTUAL ACTUAL ACTUAL ADOPTED ADOPTED

ACTUAL ACTUAL ACTUAL ADOPTED ADOPTED Functional Department Summary- All Operating Funds* 2014 2015 2016 2017 2018 Department ACTUAL ACTUAL ACTUAL ADOPTED ADOPTED General Fund Fire/EMS 5,242,158 5,554,340 4,989,736 5,521,720 5,494,376 Police

More information

Revenue Account Codes for FY Reporting Account Code

Revenue 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 information

City of DeSoto. Memo. In addition, attached is the Certified Dallas County Tax Office Report of the official property tax revenues for March 2017.

City of DeSoto. Memo. In addition, attached is the Certified Dallas County Tax Office Report of the official property tax revenues for March 2017. Date: To: From: Subject: City of DeSoto Memo Wednesday, April 12, 2017 Dr. Tarran Richardson, City Manager~ / Tishia N. Jordan, Director of Budget t:lff'/-f March 2017 Financial Reports Attached are the

More information

EXHIBIT G 2016 Variance Budget. 39

EXHIBIT G 2016 Variance Budget.   39 With Comparative Actual Amounts for the Year Ended June 30, REVENUES Ad Valorem Taxes Current Year $85,240,413 85,240,413 86,625,224 1,384,811 79,091,212 Prior Years 150,000 150,000 600,917 450,917 709,202

More information

Financial Worksheet - Budget 2017 Village of Aquilla Budget Year 2016

Financial Worksheet - Budget 2017 Village of Aquilla Budget Year 2016 Fund Classification: 2013 Special Revenue Fund Name: Gas Tax Fund Balance 1/1 $12,705.74 $20,680.95 $26,313.26 $20,313.26 Other - and Permits $18,225.21 $17,682.31 $19,000.00 $19,000.00 Total Revenue $18,225.21

More information

FYE 12/31/16 FYE 12/31/16

FYE 12/31/16 FYE 12/31/16 Pulaski County, Georgia Budget General Fund PROPERTY TAX - CURRENT YEAR 2,800,000 LEGISLATIVE 199,397 TIMBER TAX - CURRENT YEAR 35,000 ELECTIONS 59,781 PROPERTY TAX - PRIOR YEARS 125,000 FINANCIAL ADMINISTRATION

More information

CITY OF WILLISTON General Fund Chart of Accounts - Fiscal Year FY 2013 Annual Budget

CITY OF WILLISTON General Fund Chart of Accounts - Fiscal Year FY 2013 Annual Budget REVENUES 001-311-100 ADVALOREM TAXES $ 521,532 001-311-200 DELINQUENT AD VALOREM TAXES 7,000 001-312-400 LOCAL OPTION TAX: GAS 6C 32,059 001-312-600 LOCAL GOVT INFRTR TX-DISCRETIONARY 179,934 001-314-100

More information

FUND STATUS FY 2017/18. As of June 30th

FUND STATUS FY 2017/18. As of June 30th FUND STATUS FY 2017/18 As of June 30th Enhance the quality of life in the City by delivering public services in a knowledgeable, responsive and financially responsible manner. Explanation of Tables and

More information

FUND STATUS FY 2017/18. As of December 31 st

FUND STATUS FY 2017/18. As of December 31 st FUND STATUS FY 2017/18 As of December 31 st Enhance the quality of life in the City by delivering public services in a knowledgeable, responsive and financially responsible manner. Explanation of Tables

More information

Monthly Financial Report For February 2017

Monthly Financial Report For February 2017 City of Monthly Financial Report For February 2017 www.burlesontx.com GENERAL FUND FUND # 1 Period through % of 2016 YTD through vs. 2017 YTD through Period Ad Valorem $ 15,544,332 99% $ 15,739,646 101%

More information

MEMO. February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds

MEMO. February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds MEMO TO: FROM: City Council Erika Hobson, Director of Finance DATE: March 19, 2011 SUBJECT: February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds Attached are the February

More information

ORDINANCE AN ORDINANCE TO LEVY TAXES AND ESTABLISH A MUNICIPAL BUDGET FOR THE FISCAL YEAR BEGINNING JULY

ORDINANCE AN ORDINANCE TO LEVY TAXES AND ESTABLISH A MUNICIPAL BUDGET FOR THE FISCAL YEAR BEGINNING JULY ORDINANCE AN ORDINANCE TO LEVY TAXES AND ESTABLISH A MUNICIPAL BUDGET FOR THE FISCAL YEAR BEGINNING JULY 1, 2013 and ENDING JUNE 30, 2014, AND A CAPITAL IMPROVEMENT PROGRAM FOR FISCAL YEAR 2014 2016. WHEREAS,

More information

CITY OF JOPLIN FY 2018 PROPOSED BUDGET

CITY OF JOPLIN FY 2018 PROPOSED BUDGET CITY OF JOPLIN FY 2018 PROPOSED BUDGET CITY OF JOPLIN ESTIMATE OF NEEDS PROJECTED FUND BALANCES FOR FISCAL YEAR 2017-2018 Audited Projected Projected Fund Projected 2016-2017 Activity Fund Projected 2017-2018

More information

THE CITY OF FREDERICK

THE CITY OF FREDERICK THE CITY OF FREDERICK FISCAL YEAR 2011 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member

More information

THE CITY OF FREDERICK

THE CITY OF FREDERICK THE CITY OF FREDERICK FISCAL YEAR 2012 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member

More information

City of Doraville. FYE 2014 Amended Budget As of June 9, Approved Budget. FYE 2013 Actual

City of Doraville. FYE 2014 Amended Budget As of June 9, Approved Budget. FYE 2013 Actual FYE Fund 100 General Fund Taxes 6,442,722 5,998,686 6,408,667 6,705,167 296,500 Licenses and Permits 282,176 234,000 203,000 280,000 77,000 Intergovernmental Revenues 96,009 113,469 65,066 88,164 23,098

More information

FY Proposed Budget and Plan of Municipal Services. August 12 th, Presented by Robert Camareno, Interim City Manager

FY Proposed Budget and Plan of Municipal Services. August 12 th, Presented by Robert Camareno, Interim City Manager FY 2013-14 Proposed Budget and Plan of Municipal Services August 12 th, 2013 Presented by Robert Camareno, Interim City Manager 1 City Council Policy Direction Budget developed following City Council policy

More information

CAPITAL FUNDS 2015 Budget

CAPITAL FUNDS 2015 Budget CAPITAL FUNDS This section provides comparisons of revenues and expenditures/appropriations for all capital funds for 2014 2016, the 2017 budget, and the 2018 2022 plan. Historical fund balances and the

More information

THE CITY OF FREDERICK

THE CITY OF FREDERICK THE CITY OF FREDERICK FISCAL YEAR 2016 BUDGET UPDATE December 31, 2015 Prepared by the Department of Budget and Purchasing M. Katherine Barkdoll, CPA Director of Budget and Purchasing Member of Government

More information

CITY OF WETUMPKA, ALABAMA COMPILED QUARTERLY FINANCIAL REPORTS FOR THE QUARTER ENDED JUNE 30, 2018

CITY OF WETUMPKA, ALABAMA COMPILED QUARTERLY FINANCIAL REPORTS FOR THE QUARTER ENDED JUNE 30, 2018 COMPILED LY FINANCIAL REPORTS FOR THE ENDED JUNE 30, 2018 ACCOUNTANT S REPORT To the City of Wetumpka Wetumpka, Alabama Management is responsible for the accompanying financial statement of The City of

More information

BUDGET SUMMARY FOR WASHOE COUNTY SCHEDULE S-1 GOVERNMENTAL FUND TYPES AND EXPENDABLE TRUST FUNDS PROPRIETARY ESTIMATED

BUDGET SUMMARY FOR WASHOE COUNTY SCHEDULE S-1 GOVERNMENTAL FUND TYPES AND EXPENDABLE TRUST FUNDS PROPRIETARY ESTIMATED BUDGET SUMMARY FOR WASHOE COUNTY SCHEDULE S-1 GOVERNMENTAL FUND TYPES AND EXPENDABLE TRUST FUNDS PROPRIETARY ESTIMATED FUNDS TOTAL ACTUAL PRIOR CURRENT BUDGET BUDGET (MEMO ONLY) REVENUES YEAR 6/30/2010

More information

CITY OF WOODWARD, OKLAHOMA WOODWARD, OKLAHOMA

CITY OF WOODWARD, OKLAHOMA WOODWARD, OKLAHOMA WOODWARD, OKLAHOMA ANNUAL FINANCIAL STATEMENTS AND ACCOMPANYING INDEPENDENT AUDITOR'S REPORT FOR THE YEAR ENDED JUNE 30, 2017 The City of Woodward, Oklahoma Table of Contents Year Ended June 30, 2017 INDEPENDENT

More information

Salt lake City. FISCAL YEAR Budget Summary

Salt lake City. FISCAL YEAR Budget Summary Salt lake City FISCAL YEAR 2012-13 Budget Summary Introduction Preparing a budget for Salt Lake City is a collaborative undertaking that requires the resources of multiple departments and a diverse group

More information

CITY OF STONE MOUNTAIN 875 Main Street Stone Mountain, Georgia ANNEXATION STUDY 2016

CITY OF STONE MOUNTAIN 875 Main Street Stone Mountain, Georgia ANNEXATION STUDY 2016 CITY OF STONE MOUNTAIN 875 Main Street Stone Mountain, Georgia 30083 ANNEXATION STUDY 2016 Presented by the Annexation Study Committee Mayor Patricia Wheeler Alex Brennan Thom DeLoach Mayor Pro Tem Chakira

More information

Revenue Account Codes for FY12-13 Reporting

Revenue Account Codes for FY12-13 Reporting 311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County Ninth-Cent Voted Fuel Tax Local Option, Use

More information

FINANCE DEPARTMENT Monthly Financial Report

FINANCE DEPARTMENT Monthly Financial Report CITY OF 31 San Jose CAPITAL OF SILICON VALLEY FINANCE DEPARTMENT Monthly Financial Report Financial Results for the Month Ended June 3, 218 Fiscal Year 217-218 ( UNAUDITED) Finance Department, City of

More information

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2016

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2016 COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2016 ASSETS GENERAL OTHER TOTALS Cash and investments $ 26,678,708 $ 2,599,415 $ 29,278,123 Taxes receivable 57,769,078 --- 57,769,078

More information

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2017

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2017 COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2017 ASSETS GENERAL OTHER TOTALS Cash and investments $ 26,565,414 $ 2,345,357 $ 28,910,771 Taxes receivable 58,841,748 --- 58,841,748

More information

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2018

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2018 COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2018 ASSETS GENERAL OTHER TOTALS Cash and investments $ 29,719,524 $ 2,222,625 $ 31,942,149 Taxes receivable 63,134,478 --- 63,134,478

More information

FINAL BUDGET FISCAL YEAR CITY OF NORTH LAS VEGAS, NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT

FINAL BUDGET FISCAL YEAR CITY OF NORTH LAS VEGAS, NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT FINAL BUDGET FISCAL YEAR 2015-2016, NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT , NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT LOCATED IN

More information

MEMORANDUM Finance Department

MEMORANDUM Finance Department MEMORANDUM Finance Department INVESTMENT REPORT A significant reduction in November s investment income is due to the LGIP withholding earnings to offset Pool B s potential for loss. The LGIP is transferring

More information

FUND SUMMARIES FUND ACCOUNTING

FUND SUMMARIES FUND ACCOUNTING FUND SUMMARIES Fund Summaries... 14 Net Expenditures by Fund... 17 General Fund Total General Fund Expenditures by Type... 18 Total General Fund Expenditures by Service Area... 19 Total General Fund Resources

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

City of Concordia, KS Monthly Financial Report August 31, 2013

City of Concordia, KS Monthly Financial Report August 31, 2013 City of Concordia, KS Monthly Financial Report August 31, 2013 BUDGETED FUNDS Beginning Ending Encumbrances Subtract Cash Balance Unencumbered Cash Unencumbered and Accounts Accounts August 31, Funds Cash

More information

City of Corsicana, Texas Financial Report

City of Corsicana, Texas Financial Report City of Corsicana, Texas Financial Report For the Nine Months Ending June 30, 2011 ***This report provides a summary of financial activity as of the date this report was issued. Due to the nature of accrual

More information

STATE BOARD OF ADMINISTRATION (SBA) LOCAL GOVERNMENT SURPLUS TRUST FUNDS INVESTMENT POOL

STATE BOARD OF ADMINISTRATION (SBA) LOCAL GOVERNMENT SURPLUS TRUST FUNDS INVESTMENT POOL INVESTMENT REPORT On December 31 st, the Town s funds were in the Florida Local Government Surplus Trust Funds Investment Pool (Florida Prime), TD Bank, and SunTrust, with the majority at SunTrust. A new

More information

City of DeSoto. Memo. Date: VVednesday, August11, 2011 ~~ Dr. Tarron Richardson, City Manager t/ To: Eden a Atmore, Assistant Director of Finance

City of DeSoto. Memo. Date: VVednesday, August11, 2011 ~~ Dr. Tarron Richardson, City Manager t/ To: Eden a Atmore, Assistant Director of Finance Memo Date: To: From: Subject: City of DeSoto VVednesday, August11, 2011 ~~ Dr. Tarron Richardson, City Manager t/ Eden a Atmore, Assistant Director of Finance July 2011 Financial Reports Attached are the

More information

Cash Basis Reporting Form Excerpts

Cash Basis Reporting Form Excerpts Cash Basis Reporting Form Excerpts 2017 SECTION I: REVENUES 2015 2016 2017 Change 1. Property Taxes $109,624.19 $117,155.47 $115,238.96-1.6% 10. Special Assessments (Rural Fire District Charges) $3,169.92

More information

FY 2019 Chairman s Proposed Budget Gwinnett County, Georgia

FY 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 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

FY PROPOSED ANNUAL BUDGET

FY PROPOSED ANNUAL BUDGET CITY OF ENNIS, TX FY 2016-2017 PROPOSED ANNUAL BUDGET PREPARED BY THE ADMINISTRATION DEPARTMENT RANDALL SCOTT DIXON, CITY MANAGER REVISED 08/19/2016 CITY OF ENNIS SUMMARY OF DEDUCTIONS BY FUND FY2016-17

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 6,972.68 3,696.38 10,775.62 125,000.00 114,224.38 8.6 200-43903 HOME LOANS 5,691.17.00 25,299.91 25,000.00 ( 299.91)

More information

City of Colleyville General Fund Monthly Financial Report As of 12/31/ End of 25% of the Fiscal Year

City of Colleyville General Fund Monthly Financial Report As of 12/31/ End of 25% of the Fiscal Year City of Colleyville General Fund Monthly Financial Report As of 12/31/2018 - End of 25% of the Fiscal Year GENERAL FUND ACTIVITY FY 2019 YTD PERCENT FY 2019 AS OF OF BUDGET SUMMARY BUDGET 12/31/2018 USED

More information

THE CITY OF FREDERICK

THE CITY OF FREDERICK THE CITY OF FREDERICK FISCAL YEAR 2017 BUDGET UPDATE December 31, 2016 Prepared by the Department of Budget and Purchasing M. Katherine Barkdoll, CPA Director of Budget and Purchasing Member of Government

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

June 2018 Monthly Financial Report

June 2018 Monthly Financial Report GENERAL FUND OVERVIEW 2018 Budget YTD Projection YTD Actuals YTD YTD % $ 231,221,914 $ 122,469,971 $ 127,173,074 $ 4,703,104 3.8% Expenditures $ 253,846,860 $ 123,830,932 $ 111,880,437 $ 11,950,495 9.7%

More information

GOVERNMENTAL FUND TYPES AND EXPENDABLE TRUST FUNDS

GOVERNMENTAL FUND TYPES AND EXPENDABLE TRUST FUNDS BUDGET SUMMARY FOR WASHOE COUNTY SCHEDULE S-1 PROPRIETARY ESTIMATED FUNDS ACTUAL PRIOR CURRENT BUDGET BUDGET (MEMO ONLY) REVENUES YEAR 6/30/2011 YEAR 6/30/2012 YEAR 6/30/2013 YEAR 6/30/2013 COLUMNS 3+4

More information

INFORMATION ITEMS December 31, 2014 For the first quarter of FY 2014-2015, the General Fund has collected 31% of revenues, primarily due to property taxes (42% collected through December). Expenditures

More information

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2008

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2008 COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2008 ASSETS TORT GENERAL LIABILITY TOTALS Cash and pooled cash investments $ 10,936,777 $ --- $ 10,936,777 Taxes receivable 49,564,325

More information

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

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

More information

Monthly Financial Report For July 2017

Monthly Financial Report For July 2017 City of Monthly Financial Report For July 2017 www.burlesontx.com MONTHLY FINANCIAL ANALYSIS JULY 2017 FY 2017 GENERAL FUND FUND # 1 POSITIVE/(NEGATIVE) REVENUES 2017 Budget % of 2016 Revenues Period 10

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 23,394.85 2,909.58 32,536.54 40,000.00 7,463.46 81.3 200-43903 HOME LOANS 40,030.75.00 21,535.41 35,000.00 13,464.59

More information

Fiscal Year 2005 Adopted Budget

Fiscal Year 2005 Adopted Budget Fiscal Year 2005 Budget REVENUE SUMMARIES Revenue Summaries TAXABLE VERSUS GROSS VALUE EXEMPTIONS AT A GLANCE Ad valorem taxes are taxes levied against the assessed valuation of real and tangible persona

More information

CITY OF CHARLOTTESVILLE, VIRGINIA

CITY OF CHARLOTTESVILLE, VIRGINIA Page 1 of 5 Revenues Taxes: Real estate $ 32,011,244 $ 32,011,244 $ 32,749,762 $ 738,518 Personal property 4,596,481 4,596,481 4,605,583 9,102 Public service corporation 1,500,000 1,500,000 1,950,118 450,118

More information

Monthly Financial Report For January 2017

Monthly Financial Report For January 2017 City of Monthly Financial Report For January 2017 www.burlesontx.com GENERAL FUND FUND # 1 through 2016 YTD through vs. 2017 YTD through Period Ad Valorem $ 15,544,332 82% $ 13,784,215 89% $ 1,563,586

More information

July Financial Report September 4, 2018

July Financial Report September 4, 2018 Financial Report September 4, 2018 Overview The monthly financial report is directed at providing a snapshot of the General Fund revenues and expenditures, as well as other important financial information,

More information

October 2017 Monthly Financial Report

October 2017 Monthly Financial Report GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,269,075 $ 173,891,518 $ 181,528,672 $ 7,637,154 4.4% Expenditures $ 472,660,334 $ 180,624,776 $ 174,595,293 $ 6,029,483 3.3% Revenue Over

More information

FY 2018 Budget Resolution Summary Gwinnett County, Georgia

FY 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 information

City of Anoka 2019 Proposed Budget

City of Anoka 2019 Proposed Budget City of Anoka 2019 Proposed Budget Schedule of Tax Levies 2014 2015 2016 2017 2018 2019 General Fund Levy $5,323,265 $5,323,680 $6,297,575 $6,641,230 $6,838,335 $7,028,564 2.78% Debt Service Levy 389,000

More information

General Fund 10-Year Financial Forecast FY through FY

General Fund 10-Year Financial Forecast FY through FY General Fund 10-Year Financial Forecast FY 2017-18 through FY 2026-27 INTRODUCTION The City of Concord has been using a 10-year general fund financial forecast since FY 1995-96. The use of the Forecast

More information

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018 CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018 CITY OF MOBILE GENERAL FUND BALANCE SHEET JANUARY - FISCAL YEAR 2018 ASSETS: Beginning Balance

More information

January 2015 Monthly Financial Report PREPARED BY

January 2015 Monthly Financial Report PREPARED BY January 2015 Monthly Financial Report PREPARED BY Financial Accounting & Reporting Division City of Phoenix Monthly Financial Report January 2015 Table of Contents by Programs Page Performance Status

More information

CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET

CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET WHEREAS, the local municipal budget for the SFY 2009 was introduced on the 5th day of November, 2008, and WHEREAS, the public hearing

More information

Monthly Snapshot Financial Management Report March 2012 March Sales Tax, Use Tax, and Lodgers Tax Collections March sales tax collections showed an in

Monthly Snapshot Financial Management Report March 2012 March Sales Tax, Use Tax, and Lodgers Tax Collections March sales tax collections showed an in Monthly Snapshot Financial Management Report March 2012 March Sales Tax, Use Tax, and Lodgers Tax Collections March sales tax collections showed an increase over 2011. Collections were up 6.7% over March

More information

City of Excelsior 2018 Budget Presentation. December 4, 2017 City Council Meeting

City of Excelsior 2018 Budget Presentation. December 4, 2017 City Council Meeting City of Excelsior 2018 Budget Presentation December 4, 2017 City Council Meeting What do your property tax dollars pay for? Hennepin County Social Services Public Health Road and Highways Libraries Corrections

More information

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2008 THRU MAY 31, 2009

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2008 THRU MAY 31, 2009 CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2008 THRU MAY 31, 2009 TABLE OF CONTENTS I. COMPARATIVE STATEMENT OF REVENUES AND TRANSFERS II. COMPARATIVE STATEMENT OF

More information

City of Justin NOVEMBER

City of Justin NOVEMBER City of Justin MONTHLY FINANCIAL REPORT NOVEMBER - 2018 1 Revenues: Sales tax revenue is up 14.5% from this time prior year and November s sales tax collections increased 2.4% from November 2017. The City

More information

Concord s Historic Beebe House

Concord s Historic Beebe House Concord s Historic Beebe House The Beebe House was built circa 1870 as the residence of Benjamin and Fannie Beebe and their children. It was originally located about a quarter of a mile west of the town

More information

City of Milton 4th Qtr Financial Report

City of Milton 4th Qtr Financial Report 1 TO: CC: FROM: Debra Perry, Mayor Milton City Council City Administrator Department Directors Lisa Tylor, Finance Director DATE: March 17, 2014 SUBJECT: - Fourth Quarter/Year-End Financial Status Report

More information

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017 CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017 CITY OF MOBILE GENERAL FUND BALANCE SHEET SEPTEMBER - FISCAL YEAR 2017 ASSETS: CASH ACCOUNTS

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

September 2017 Monthly Financial Report

September 2017 Monthly Financial Report GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,269,075 $ 158,460,148 $ 164,069,809 $ 5,609,661 3.5% Expenditures $ 472,660,334 $ 163,254,649 $ 157,168,629 $ 6,086,020 3.7% Revenue Over

More information