September 2017 Monthly Financial Report
|
|
- Damon Goodman
- 5 years ago
- Views:
Transcription
1 GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,269,075 $ 158,460,148 $ 164,069,809 $ 5,609, % Expenditures $ 472,660,334 $ 163,254,649 $ 157,168,629 $ 6,086, % Revenue Over Expenditure (Fund Balance) $ (22,391,259) $ (4,794,502) $ 6,901,179 $ 11,695,681 SUMMARY Through the first nine months of the Biennium, revenues and expenditures were favorable, resulting in an overall $11.7 million positive position. REVENUE OVERVIEW Through 2017, General Fund revenues were favorable by approximately.6 million. Utility Taxes (+$1.8M), Business Taxes (+$857k), Sales Taxes (+$834k), Intergovernmental (+$334k), Licenses & Permits (+$895k), and Miscellaneous (+$475k) explain the majority of the positive variance. The favorable variance in Utility Taxes is due to greater than anticipated use of scale-house and commercial solid waste, bulk power sales, and positive trends in water. The positive Business Taxes variance is due to greater than anticipated revenues in telephone tax, cable television tax, and natural gas tax. Additionally, revenue from audits continue to offset negative trends in retailing, service, and wholesale taxes. Intergovernmental Services' favorable variance is due to greater than anticipated revenues in fire protection services and in liquor excise tax. The favorable variance for Licenses & Permits is due to the timing of billing for annual business licenses and greater than anticipated alarm monitor permits. Also, business license penalties are positive due to increases in the cost of an annual business license. The positive Miscellaneous variance is due to greater than anticipated interest earnings. EXPENDITURE OVERVIEW Through 2017, General Fund expenditures were favorable by approximately $6.1 million. Most departments are experiencing favorable variances as a result of vacancies or expenditures that have been deferred. The three departments with the largest favorable variances are Police (+$2.4M), Neighborhood & Community Services (+$1.4M), and Non-Departmental (+$1.8M). The Police Department has a favorable variance due to personnel and fuel savings. Neighborhood & Community Services has a favorable variance due to vacancy savings and delayed spending on human services and site reclamation contracts. Non-Departmental has a favorable variance due to a combination of delayed billing and underexpensed jail services, lower than projected fire and police pension expenses, and Metro Parks payment delays due to contract delays. However, this positive variance is partially offset by unbudgeted spending on homelessness services. It is important to note that the current jail contract and fire pension savings could unpredictably be expended due to the high amount of uncertainty and risk associated with these contracts. Finally, the Fire Department has a negative variance due to hiring recruit classes ahead of schedule, leave severance and PTO payouts, and expenses that will be reimbursed for special hurricane related deployments. Prepared By The Office of Management and Budget Through 30, 2017 GENFUND Overview All financial data is from the City's financial management system. This is an unaudited financial report. 1
2 GENERAL FUND REVENUE OVERVIEW Sep 2017 BTD Plan Sep 2017 BTD Act Revenue Category BTD Projection BTD Actuals BTD BTD % 1 Property Tax $ 115,955,284 $ 31,456,880 $ 31,702,562 $ 245, % 2 Sales Tax 105,809,825 38,659,661 39,493, , % 3 Business Tax 94,632,523 36,263,872 37,120, , % 4 Utility Tax 86,297,859 32,442,927 34,200,386 1,757, % 5 Intergovernmental 19,618,179 7,821,323 8,154, , % 6 Licenses & Permits 12,640,800 5,856,737 6,751, , % Charges for Services 6,281,758 2,305,926 2,369,106 63, % 7 Other Taxes 3,727,884 1,385,076 1,486, , % Fines & Forfeits 1,393, , ,210 47, % 8 Miscellaneous 3,911,661 1,721,744 2,196, , % Total $ 450,269,075 $ 158,460,148 $ 164,069,809 $ 5,609, % Use of Fund Balance (Negative value denotes addition to cash) $ 22,391,259 $ 4,794,502 Total $ 472,660,334 $ 163,254,649 Analysis for revenue variances are provided for all line items in which the actual amount differs from the planned amount by at least 10.0% or $100,000. VARIANCE NOTES Property Tax - variance is due to greater than anticipated revenue from timely property tax payments (+$246k). Sales Tax - variance is due to higher than anticipated trends in sales and use tax (+$672k) and natural gas use tax (+$124k). Business Tax - variance is primarily due to greater than anticipated revenues in telephone tax (+71k), cable television tax (+$332k), and natural gas tax (+$418k). Additionally, revenue from retailing, service, and wholesale taxes are collectively down -$1.9M but are offset somewhat by audit revenues (+$1.3M). Utility Tax - variance is due to greater than anticipated use of scale-house and commercial solid waste (+$218k), bulk power sales, greater than anticipated residential power use (+$1.1M), and positive trends in water sales (+$249k). Intergovernmental - variance is due to greater than anticipated revenues in fire protection services (+$237k) and in liquor excise tax (+$256k). Licenses & Permits - variance is due to the timing of billing for annual business licenses (+$288k) and greater than anticipated use of alarm monitors (+$137k). Business license penalties are positive due to increases in the cost of an annual business license (+$153k) and business license audits (+$147k) are also greater than expected. Other Taxes - variance is due to greater than anticipated revenues in leasehold excise taxes (+$109k). Miscellaneous - variance is due to greater than anticipated interest earnings (+$429k), and an early payment for Build America Bonds federal subsidy (+$30k). Prepared By The Office of Management and Budget Through 30, 2017 GENFUND Rev All financial data is from the City's financial management system. This is an unaudited financial report. 2
3 GENERAL FUND REVENUES ALL REVENUE SOURCES $40 $35 $30 $25 $20 $15 $10 Monthly Actual 21,377,921 Monthly Actual $ $ 21,879,942 $ 502,021 17,195,901 16,931,475 (264,426) 11,664,584 12,029, ,762 16,183,665 17,740,075 1,556,410 34,570,569 35,295, ,359 18,067,746 18,256, ,517 14,030,776 16,274,328 2,243,552 14,371,904 14,502, ,364 10,997,082 11,160, ,103 15,431,370 #N/A #N/A 32,815,096 #N/A #N/A 17,040,470 #N/A #N/A 2017 Total $ 223,747,084 $ 164,069,809 $ 5,609,661 PROPERTY TAX $25 $20 $15 $10 Monthly Actual 258,749 Monthly Actual $ $ 267,800 $ 9, , ,718 (13,858) 726, ,707 9,657 2,769,659 2,543,884 (225,775) 20,315,482 19,720,862 (594,620) 6,450,811 7,407, , , ,748 24, , ,496 45, , ,570 33,841 1,358,499 #N/A #N/A 19,302,269 #N/A #N/A 5,238,362 #N/A #N/A 2017 Total $ 57,356,009 $ 31,702,562 $ 245,683 SALES TAX $6 $4 $3 $2 $1 Monthly Actual 4,198,158 Monthly Actual $ $ 4,261,212 $ 63,054 5,274,543 5,352,847 78,304 4,056,448 3,915,090 (141,358) 3,796,671 3,786,240 (10,432) 4,302,897 4,462, ,920 4,014,451 4,033,875 19,424 4,192,876 4,236,073 43,198 4,445,503 4,819, ,804 4,378,113 4,626, ,350 4,244,325 #N/A #N/A 4,393,090 #N/A #N/A 5,293,092 #N/A #N/A 2017 Total $ 52,590,169 $ 39,493,926 $ 834,265 GENFUND Rev Charts All financial data is from the City's financial management system. This is an unaudited financial report. 3
4 GENERAL FUND REVENUES BUSINESS TAX $7 $6 $4 $3 $2 $1 Actual Monthly 5,973,035 Actual Monthly $ $ 6,273,039 $ 300,005 6,473,101 6,104,978 (368,122) 1,524,717 1,374,247 (150,470) 4,403,573 5,514,855 1,111,282 5,390,994 5,435,209 44,215 1,428, ,361 (713,235) 4,670,565 6,506,846 1,836,281 5,041,987 4,437,820 (604,166) 1,357, ,146 (599,160) 4,705,966 #N/A #N/A 5,069,789 #N/A #N/A 1,257,386 #N/A #N/A 2017 Total $ 47,297,013 $ 37,120,501 $ 856,630 UTILITY/GROSS EARNINGS TAX $4 $3 $2 $1 Actual Monthly 4,037,638 Actual Monthly $ $ 3,841,725 $ (195,913) 3,896,752 4,095, ,126 3,816,267 3,785,390 (30,878) 3,722,971 4,146, ,547 3,406,161 3,466,548 60,387 3,327,753 3,943, ,270 3,306,656 3,573, ,684 3,339,723 3,563, ,747 3,589,006 3,784, ,489 3,510,970 #N/A #N/A 2,967,429 #N/A #N/A 3,337,459 #N/A #N/A 2017 Total $ 42,258,785 $ 34,200,386 $ 1,757,459 OTHER REVENUES (Intergovernmental, Licenses & Permits, Charges for Service, Fines & Forfeits, and Miscellaneous ) $8 $7 $6 $4 $3 $2 $1 Actual Monthly 6,910,342 Actual Monthly $ $ 7,236,166 $ 325,825 1,399,929 1,240,053 (159,877) 1,541,103 2,218, ,810 1,490,791 1,748, ,787 1,155,034 2,210,491 1,055,456 2,846,135 2,156,227 (689,908) 1,542,860 1,615,321 72,461 1,334,686 1,426,174 91,488 1,415,928 1,700, ,583 1,611,610 #N/A #N/A 1,082,519 #N/A #N/A 1,914,170 #N/A #N/A 2017 Total $ 24,245,108 $ 21,552,433 $ 1,915,625 Prepared By The Office of Management and Budget Through 30, 2017 GENFUND Rev Charts All financial data is from the City's financial management system. This is an unaudited financial report. 4
5 GENERAL FUND EXPENDITURE OVERVIEW Sep 2017 BTD Plan Sep 2017 BTD Act Department BTD BTD % BTD Projection BTD Actuals City Attorney's Office $ 5,164,991 $ 1,919,209 $ 1,852,607 $ 66, % City Manager's Office 1,030, , ,672 53, % 1 Community & Economic Development 9,158,103 3,423,917 3,178, , % 2 Finance 6,963,166 2,552,271 2,605,961 (53,690) -2.1% 3 Fire 115,986,892 42,408,818 43,624,679 (1,215,861) -2.9% 4 Library 26,288,953 9,743,647 8,975, , % 5 Municipal Court 8,235,902 3,069,980 2,876, , % 6 Neighborhood & Community Services 23,827,628 8,098,006 6,724,905 1,373, % 7 Planning & Development Services 3,772,764 1,355,564 1,084, , % 8 Police 158,143,451 59,232,332 56,810,034 2,422, % 9 Public Works 4,886,051 1,812,221 1,700, , % 10 Non-Departmental 109,201,673 29,272,118 27,422,221 1,849, % Total Expenditures $ 472,660,334 $ 163,254,649 $ 157,168,629 $ 6,086, % Analysis for expenditure variances are provided for all departments in which the actual amount differs from the planned amount by at least $100, VARIANCE NOTES Community & Economic Development - variance is due to personnel savings (+2k), Innovative Grant project and Economic Development contract delays (+$168k), and arts contract delays (+$66k) but is offset by overages in travel (-$22k) and advertising costs (-$19k). Finance - Unfavorable variance is due to overtime to process an increased number of business license renewals (-$40k) and increased Lock Box Fees and Credit Card Discount Fees (-$14k). Fire - Unfavorable variance is due to hiring recruit classes ahead of retirements (-$728k), leave severance and PTO payouts (-$318k), and expenses that will be reimbursed for special hurricane related deployments (-$260k). Library - variance is due to vacancy savings (+$283k), delayed spending on operating and computer supplies (+$85k), licensing and maintance fees (+$125k), and library materials (+$105k). Municipal Court - variance is due to vacancy savings (+$138k) and rent savings (+$11k). Neighborhood & Community Services - variance is due to labor savings and vacancies (+$197k), contract savings (+$262k) and delayed spending on human services contracts (+$490k), and a delayed transfer to support Summer Jobs 253 that will occur in the fourth quarter (+$150k). Planning & Development Services - variance is due to professional services and other external contract savings (+$304k), but partially offset by overages in personnel (-$35k). Police - variance is due to personnel and vacancy savings and delayed union contract settlement (+$2.0M). This personnel savings variance will likely be reduced once a union contract settlement is reached. Fuel savings also accounts for a portion (+$342k) of the Police Department expenditure variance. Public Works - variance is due to delayed purchases for anti-graffiti efforts (+$26k), labor savings due to vacancies (+$66k), and delayed contracts (+$15k). Non-Departmental - variance is due to a combination of delayed billing (+$167k) and under-expensed jail services (+$815k), lower than projected fire (+$1.1M) and police (+$209k) pension expenses, and Metro Parks payment delays due to contract delays (+$272k). This positive variance is partially offset by unbudgeted spending on homelessness services (-$1.0M). Prepared By The Office of Management and Budget Through 30, 2017 GENFUND Exp All financial data is from the City's financial management system. This is an unaudited financial report. 5
6 OTHER FUNDS OVERVIEW (REVENUE AND EXPENSE) Sep 2017 BTD Pla Sep 2017 BTD Act Fund BTD Projection BTD Actuals BTD BTD % SPECIAL REVENUE FUNDS Voted Streets Initiative Fund 40,219,438 14,379,742 15,088, , % Expenditures 39,948,153 12,428,491 8,812,682 3,615, % 2 PW Street Operations & Engineering 45,726,466 17,159,755 16,948,973 (210,782) -1.2% Expenditures 46,003,639 17,339,755 15,220,359 2,119, % 3 TFD Emergency Medical Services 27,344,586 8,106,916 8,219, , % Expenditures 29,878,702 10,987,074 10,391, , % 4 Municipal Cable TV 7,607,604 2,818,962 2,835,053 16, % Expenditures 7,291,857 2,845,119 2,243, , % Traffic Enforcement, Engineering & Education 6,797,464 2,577,796 2,636,935 59, % Expenditures 6,797,464 2,513,847 2,468,773 45, % 5 Mental Health & Chemical Dependency 10,425,101 3,928,913 4,258, , % Expenditures 16,630,319 6,420,379 3,485,137 2,935, % 6 Real Estate Excise Tax 13,000,000 4,511,061 6,660,551 2,149, % * Expenses are not reported here due to the variability of project expenses vs. monthly plans. Please see the most recent Capital Project Update Report for up-to-date spending on capital projects. Other Funds Continued on Next Page Other Funds All financial data is from the City's financial management system. This is an unaudited financial report. 6
7 OTHER FUNDS OVERVIEW (REVENUE AND EXPENSE) Sep 2017 BTD Pla Sep 2017 BTD Act Fund BTD Projection BTD Actuals BTD BTD % ENTERPRISE FUNDS 7 Permit Services 18,822,786 6,837,157 8,659,461 1,822, % Expenditures 18,927,554 7,001,917 6,594, , % 8 PW Parking Operations 15,240,603 5,692,412 11,976,209 6,283, % Expenditures 16,433,724 4,241,170 3,545, , % 9 TVE Convention Center 22,304,641 5,423,837 5,723, , % Expenditures 22,304,641 5,168,634 5,092,782 75, % 10 TVE Cheney Stadium 3,249, , ,522 (7,915) -0.8% Expenditures 2,949, , ,711 (166,981) -26.8% 11 TVE Tacoma Dome 17,112,550 5,891,556 7,868,018 1,976, % Expenditures 18,005,550 6,682,106 6,767,902 (85,797) -1.3% 12 TVE Theaters 5,955,207 2,251, ,329 (1,440,485) -64.0% Expenditures 5,997,459 2,265, ,607 1,406, % 13 ES Solid Waste 130,914,894 48,068,172 51,193,556 3,125, % Expenditures 143,273,641 55,359,990 48,403,346 6,956, % 14 ES Wastewater 154,261,737 55,744,289 64,928,513 9,184, % Expenditures 184,907,513 68,025,384 56,749,846 11,275, % 15 ES Surface Water 74,792,000 25,437,943 28,008,017 2,570, % Expenditures 86,587,590 30,807,395 29,995, , % INTERNAL SERVICE FUNDS 16 PW Fleet Equipment Rental 25,249,835 9,782,166 9,861,805 79, % Expenditures 25,872,935 10,069,865 7,417,140 2,652, % 17 PW Asphalt Plant 4,800,000 1,800,000 1,215,046 (584,954) -32.5% Expenditures 3,555,055 1,329,982 1,194, , % 18 Radio Communications 5,773,717 2,350,131 2,412,493 62, % Expenditures 5,110,839 2,232,848 1,707, , % 19 Municipal Building Acquisition & Operations 9,545,288 3,423,858 4,219, , % Expenditures 12,836,038 4,488,858 4,107, , % 20 General Government Internal Services 112,517,238 42,585,141 42,729, , % Expenditures 112,647,540 41,226,861 37,645,035 3,581, % Note: In instances where revenues for the biennium do not match expenditures, cash balance is being utilized. General Fund Supported Funds shaded grey. Prepared By The Office of Management and Budget Through 30, 2017 Other Funds All financial data is from the City's financial management system. This is an unaudited financial report. 7
8 OTHER FUNDS OVERVIEW (REVENUE AND EXPENSE) VARIANCE NOTES 2015 Voted Streets Initiative Fund - : due to better than planned gross earnings tax revenues (+$415k) and property tax revenues (+$68k), investment earning (+$77k), external services revenue (+$66k), and a contribution from Puyallup Tribe of Indians (+$83k). Expenditures: due to the seasonal nature of street maintenance work (+$3.6M). PW Street Operations & Engineering - : Unfavorable variance due to delayed spending and reimbursements for bridge contracts and roadway striping (-$775k), offset by increased Gross Earnings Tax revenues (+$335k), reimbursements for streetlight/signal damage (+$130k), and miscellaneous other revenues (+$100k). Expenditures: due to delayed spending for bridge contracts and maintenance (+33k), delayed review work for Sound Transit for Link extension (+$264k), greater than planned charges to capital projects (+$205k), and delayed street operations spending as work focuses on streets initiative funded work (+$970k). TFD Emergency Medical Services - Expenses: due to vacancies (+$261k), fleet (+$170k), and professional services savings (+$227k). Municipal Cable TV - Expenses: due to vacancies (+$37k) and delayed spending on the civic engagement study (+$100k), CityNet Phase II (+$300k), and the franchise fees audit (+$100k). Mental Health & Chemical Dependency - : due to increased sales tax collections. Expenses: due to delayed capital spending (+$1.4M), delays in the contribution to the mental health hospital (+63k), and either delayed or uncommitted human service contracting funding (+$960k). Real Estate Excise Tax - : due to improvements in the Tacoma real estate market, including number of sales and increasing sales prices. Permit Services - : due to issuing more permits over 00K than planned (+$1.8M). Expenditures: due to personnel savings (+$211k) and delayed contracts (+$146k). PW Parking Operations - : due to the sale of property related to the Convention Center hotel project (+.9M), better than planned hourly and monthly parking revenue (+$326k), and land use fees (+$325k), offset by less than planned parking infractions revenue (-$266k) due to vacancies and less than planned rental revenue (-$84k). Expenditures: variance due to capital project delays such as License Plate Recognition (+$400k) and delayed invoices (+$300k). 9 TVE Convention Center - : due to incorrectly posted rent (+$175k), hotel/motel and admissions taxes (+$80k), and investment earnings (+$20k). 10 TVE Cheney Stadium - Expenditures: Unfavorable due to the unexpected HVAC and centerfield batter's eye wall repairs (-$167k). 11 TVE Tacoma Dome - : due to an increased quantity and different mix of shows resulting in increased revenue in ticketing, parking, concessions, and facility fees (+$2.8M), but offset by delayed capital project contributions (-$640k), and sponsorships (-$246k). Expenses: Unfavorable variance is due to the increased need for staffing, EMS services, rentals, etc., due to the increased quantity of shows at the Tacoma Dome (-$960k) but offset by slower than anticipated capital spending (+$858k) TVE Theaters - Revenue: Transfers are made to the Theaters fund as necessary for reimbursement. There has been minimal spending from the Broadway Center for the Performing Arts so both transfers in (revenue) and reimbursements (expenditures) are below projections. ES Solid Waste - : due to due to commercial collection (+$1.2 M) and self-haul disposal (+$1.7M) performing better than planned due to the increased business activity and economic growth. Other have a positive variance due to work orders (+$68k), customer fees (+$83k) and other miscellaneous revenues (+$41k). Expenditures: due to fleet maintenance and fuel savings (+$950k) and labor savings (+$300k), offset by increased Gross Earnings Tax payments (-$230k) and in contract overages (-00k) due to increases in garbage disposal. Planned vehicle purchases and facility upgrades not yet expended account for the positive capital variance (+$2.6M). ES Wastewater - : due unplanned 2015 Sewer bond transfer from Surface Water (+$6.7M) and cash in aid of construction (+$237k). Commercial collections (+$1.1M) performing better than planned due to increased business activity, increased interlocal billings (+$934k) as a result of the recalculation of the rate based on 2016 results, and additional revenue from increased leachate treatment (+$836k). This is partially offset by decreased rental revenue (-$246k) and decreased residential services revenue (-$440k), possibly due to less than planned winter water quarterly averages. Expenditures: due to personnel savings from vacancies (+$1.1M). Planned capital projects not yet completed account for the positive capital variance (+$10.1M). ES Surface Water - : due to surface water revenues performing better than planned (+$296k), investment earnings (+$215k), site development fees (+$263k), unplanned contributions and transfers including a bond reserve fund transfer correction to Wastewater (+$443k), reimbursement from Permit Services for plan reviews (+$263), and unplanned surface water in-lieu-of payment from Public Works (+$657k). Timing of grant revenues accounts for (+$335k) of the positive variance. Expenses: Negative expenditure variance due to unplanned 2015 Sewer bond transfer to Wastewater (-$6.7M), offset by fleet maintenance/fuel (+$225k) and rent (+$182k) savings. Planned capital projects not yet completed account for the positive capital variance (+$6.8M). PW Fleet Equipment Rental - Expenditures: due to labor savings (+$300k) and capital expense variances due to timing issues between vehicle purchases and receipt of new vehicles and associated funds (+$2.3M). PW Asphalt Plant - : Unfavorable due to less than planned need in support of Streets Initiative work (-84k). Expenses: due to decreased purchases of supplies and materials (+$135k). Radio Communications - Expenses: due to delayed spending on licensing and maintenance fees (+$98k), delayed repair and maintenance spending (+$115k), and delayed spending on capital projects (+$328k). Municipal Building Acquisition & Operations - : due to unplanned settlement for Marine Security Operations Center dock (+$625k), investment revenues (+$38k), and unplanned work for non-rent paying customers (+$100k). Expenses: due to capital project delays (+$400k). Prepared By The Office of Management and Budget Through 30, 2017 Other Funds Notes All financial data is from the City's financial management system. This is an unaudited financial report. 8
9 GENERAL GOVERNMENT INTERNAL SERVICE FUND OVERVIEW Sep 2017 BTD Plan Sep 2017 BTD ACT Sep 2017 BTD Var Department BTD BTD % BTD Projection BTD Actuals 1 City Attorney's Office $ 11,717,039 $ 4,444,170 $ 3,826,103 $ 618, % City Council 2,664,244 1,041, ,739 56, % 2 City Manager's Office 7,885,095 2,948,686 2,734, , % Environmental Services 1,225, , ,695 (94) 0.0% 3 Finance 19,811,573 7,308,309 6,456, , % 4 Hearing Examiner 884, , ,252 (5,202) -1.6% 5 Human Resources 10,972,709 4,296,870 3,888, , % 6 Information Technology 54,374,435 19,243,671 17,938,149 1,305, % 7 Office of Management & Budget 3,111,860 1,139,866 1,007, , % Total Expenditures $ 112,647,540 $ 41,226,861 $ 37,645,035 $ 3,581, % Analysis for expenditure variances are provided for all departments in which the actual amount differs from the planned amount by at least $100, VARIANCE NOTES City Attorney's Office - variance is due to personnel savings (+$279k) and delayed spending on legal services (+$129k) and City Clerk external contract services (+$80k). City Manager's Office - variance is due to delays in equity trainings (+6k), determinants study (+$23k), external contracts for My Brother's Keeper and Welcoming Cities (+$22k), and a two month payment delay for government relations related membership dues and subscriptions (+$66k). Finance - variance is due to vacancies (+$664k) and delayed professional services spending on investment management fees and Ariba invoice uploads (+$135k). Hearing Examiner - Unfavorable variance is due to leave severance payout in personnel services (-$14k), but is partially offset by delays in external contracts (+$7k) and operating supplies (+$2k). Human Resources - variance is due to vacancy savings (+$190k), delayed city-wide training (+$135k) and other external contracts (+$106k), but is partially offset by greater than planned spending in legal services (-$34k). Information Technology - variance is due to vacancy savings (+$709k) and delayed spending on the TIMS project (+$1.2M). This is offset by spending ahead of plan in software license and maintenance fees (-$253k) and hardware licenses and maintenance fees (-$307k). Office of Management & Budget - variance is due to vacancies that are now filled (+$103k). Prepared By The Office of Management and Budget Through 30, 2017 GenGov ISF All financial data is from the City's financial management system. This is an unaudited financial report. 9
10 BENEFIT FUNDS OVERVIEW (REVENUE AND EXPENSE) Sep 2017 BTD Plan Fund BTD Actuals Actual % of 2-Year Budget Benefit Funds 1 Third Party Liability / Self Insurance $7,076,728 $2,653, % Expenditures $7,459,028 $2,915, % ($262,095) Unemployment $1,040,005 $386, % Expenditures $1,069,291 $392, % ($6,820) 2 Worker's Compensation $18,576,558 $6,966, % Expenditures $17,796,102 $6,524, % $441,800 3 Health Care Labor Management $127,546,292 $47,803, % Expenditures $132,733,326 $48,400, % (96,842) Dental Care Management $11,546,245 $4,322, % Expenditures $11,540,235 $4,242, % $79,389 FUND NOTES Third Party Liability / Self Insurance - Revenue variance is due to interest earnings (+7k) and accounting adjustments (+$23k). Expense variance is caused by higher than expected claims (-$659k) and Incurred But Not Reported (IBNR) adjustments (-$1.9M), but partially offset by delayed insurance expenses (+$460k). Worker's Compensation - are within historical norms. Expenses are favorable due to decrease in accrued claims (+$838k) and less actual claims than budgeted (+$786k). Health Care Labor Management - Revenue variance is due to accounting adjustments (+$77k), interest earnings (+$169k), a one-time pharmacy rebate (+$878k) and increased Regence contributions (+$1.5M), but is offset by less than budgeted Group Health contributions (-$825k). Expense variance is due to lower than budgeted Group Health insurance costs (+$732k), less than expected health care claims (+$1.1M), but offset by favorable IBNR adjustments (-$285k). Prepared By The Office of Management and Budget Through 30, 2017 HR Other Funds All financial data is from the City's financial management system. This is an unaudited financial report. 10
June 2017 Monthly Financial Report
GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,69,075 $ 9,060,86 $,,08 $,07,64.6% Expenditures $ 47,660,4 $ 07,478,7 $ 0,508,57 $ 4,969,6 4.6% Revenue Over Expenditure (Fund Balance)
More informationOctober 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 informationJune 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 informationApril 2017 Monthly Financial Report
GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $450,269,075 $66,422,072 $68,580,838 $2,158,767 3.3% Expenditures $472,660,335 $71,585,978 $65,455,323 $6,130,655 8.6% Revenue Over Expenditure
More informationJuly 2018 Monthly Financial Report
GENERAL FUND OVERVIEW 2018 Budget YTD Projection YTD Actuals YTD YTD % $ 231,221,914 $ 138,631,902 $ 145,207,687 $ 6,575,784 4.7% Expenditures $ 253,846,860 $ 142,357,476 $ 129,860,820 $ 12,496,656 8.8%
More informationJuly Director of Finance Report. CITY OF TACOMA Finance Department Robert K. Biles Director of Finance
Director of Finance Report CITY OF TACOMA Finance Department Robert K. Biles Director of Finance In accordance with the City of Tacoma s Charter, the Director of Finance prepares a monthly report which
More informationFISCAL 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 informationGrant-DOJ-Bulletproof Vest State Grants
City of Colfax: Budget 2017-Revenues 001-General (Current Expense) Fund Beginning Fund Balances - Non Restricted 001-000-000-308-80-01-00 Beg Bal - General Unreserved $ 48,834.00 001-000-000-308-80-02-00
More informationNovember Director of Finance Report. CITY OF TACOMA Finance Department Robert K. Biles Director of Finance
Director of Finance Report CITY OF TACOMA Finance Department Robert K. Biles Director of Finance In accordance with the City of Tacoma s Charter, the Director of Finance prepares a monthly report which
More informationBorough of Ebensburg FY 2018 Budget Operating Fund Budget
OPERATING FUND REVENUES Real Property Taxes 301.100 Real Estate Tax, Current Levy $430,000 301.400 Real Estate Tax, Delinquent $24,000 Total Real Property Taxes $454,000 Local Act 511 Taxes 310.100 Real
More informationCITY OF TACOMA. May Director of Finance Report. Finance Department Robert K. Biles, Director of Finance
CITY OF TACOMA May 2009 Director of Finance Report Finance Department Robert K. Biles, Director of Finance In accordance with the City of Tacoma s Charter, the Director of Finance prepares a monthly report
More information2019 General Fund Budget
Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita
More informationTHE 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 information2018 Proposed Budget
Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real
More informationTHE 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 informationBuffalo Fiscal Stability Authority Summary of the City of Buffalo s 2018 First Quarter Report
Buffalo Fiscal Stability Authority Summary of the City of Buffalo s 2018 First Quarter Report General Fund Overview: As required by the Buffalo Fiscal Stability Authority (the BFSA ) Act, the City of Buffalo
More information2013/2014 Biennial Budget 2 nd Quarter 2014 Financial Report and Mid-Year Budget Adjustment. Presented by City Council Study Session July 29, 2014
2013/2014 Biennial Budget 2 nd Quarter 2014 Financial Report and Mid-Year Budget Adjustment Presented by City Council Study Session July 29, 2014 1 2 nd Quarter 2014 Financial Presentation General Fund
More informationFINANCE 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 informationFISCAL 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 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 informationCITY 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 informationProposed Biennial Budget
2017-2018 Proposed Biennial Budget T.C. Broadnax, City Manager City Council Budget Worksession October 4, 2016 3 Agenda Budget Overview Budget Development Process Financial Overview Proposed Budget Highlights
More informationThis page intentionally left blank
GENERAL FUND To account for the resources traditionally associated with government operations which are not required to be accounted for in another fund. This page intentionally left blank General Fund
More informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31001 PROPERTY TAXES FROM COUNTY.00.00 2,449,925.00 2,449,925.00.0 100-00-31009
More informationNEW HANOVER TOWNSHIP
SUMMARY OF OPERATING, CAPITAL AND TRUST FUNDS BEGINNING ENDING BALANCE REVENUES BALANCE OPERATING FUNDS General Fund $ 2,654,359 $ 4,300,856 $ 4,467,712 $ 2,487,503 Fire Protection Fund 27,635 338,862
More informationQ Internal Financial Report (Unaudited)
Q3 2013 Internal Financial Report (Unaudited) Index Financial Commentary... 1 Summary of All City Funds... 7 Second Quarter Year-to-Date Actuals by Fund compared to Current Budget and Prior Year: General
More informationREVENUE ASSUMPTIONS. Actual Actual Adopted Revised Adopted TOTAL SOURCES BEGINNING FUND BALANCE $
General Government Funds Revenues REVENUE ASSUMPTIONS This section explains and illustrates the estimates for revenue sources included in the General Government funds of the 2009/ Biennial. Key funding
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06
BALANCE SHEET JANUARY 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 67,617.75) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 5,803.39 100-00-10225
More informationLower Swatara Township General Fund Budget Budget ******************* 2010 Budget
REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL
More informationTOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY
TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Budget 9/30/ Projected Variance Budget Budget Budget Budget Real Estate Taxes $ 24,472,415
More informationQUARTERLY FINANCIAL REPORT
QUARTERLY FINANCIAL REPORT Fourth Quarter to Actuals Trend Analysis This document has been prepared by the Finance department. Please direct any inquiries to the Director, Reginald Lindsey at 913-573-5292
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2016 GENERAL FUND TOTAL ASSETS 2,025,537.16
BALANCE SHEET JANUARY 31, 2016 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 1,977.45 100-00-10110 CASH IN FLEX ACCOUNT 5,199.65 100-00-10125 CREDIT CARDS IN TRANSIT 29,265.75 100-00-10225
More informationMONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED SEPTEMBER 30, 2018 (UNAUDITED)
MONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED SEPTEMBER 30, 2018 (UNAUDITED) M E M O R A N D U M TO: FROM: Charlotte Nash, Chairman District Commissioners Glenn Stephens, County Administrator Phil
More informationWhere The Money Comes From - All Funds $104,271,868
Where The Money Comes From - All $104,271,868 Fines and Forfeitures 1.2% Miscellaneous 5.5% Property Tax 15.5% Charge for 38.6% Intergovernmental 3.4% Licenses and Permits 0.4% Franchise Fees 3.7% Gross
More informationMemorandum. Mid Year Budget Review - Amended City Manager's Annual Budget Report
Mid Year Budget Review Fiscal 2011-12 City Manager's Transmittal Memorandum TO: FROM: COPIES: SUBJECT: Mayor and City Council Bill Horne, City Manager Jill Silverboard, Assistant City Manager Rod Irwin,
More informationVillage of Elwood Budget for FY Fund Summary
Fund Summary Description Projected Actual Budget Year End Budget 2017-18 2018-19 2018-19 2019-20 GENERAL Beginning Balance $ 1,742,113 $ 1,893,013 $ 1,893,013 $ 2,375,524 Revenues $ 3,482,778 $ 4,473,324
More informationVillage of DeForest 2018 Adopted Budget
Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing
More informationCITY 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 informationEAST 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 information2019 PROPOSED BUDGET ACCOUNT 2019
219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax
More informationInterim 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 informationBUDGET HIGHLIGHTS ECONOMIC CONDITIONS
BUDGET HIGHLIGHTS The City s 2017-2018 Proposed Biennial Budget reflects a continued commitment to strong financial responsibility and is a framework for how the City plans to use its resources to serve
More informationCity 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 informationExpenditures & Revenue Summary by Category
Expenditures & Revenue Summary by Category Expenditure & Revenue Summary by Category 2011 2012 2013 $ Change Over Actual Forecast 2012 Expenditures by Category Salaries, Wages & Benefits 1,276,441 1,279,528
More informationCity of Williston Fiscal Year 2017/2018 Adopted Budget
City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department
More informationTO: Mayor & Council Budget Advisory Committee FROM: Lyman Howard Dean Rohla DATE: February 12, 2019 SUBJ: ACTUAL 2018 YEAR END FINANCIAL INFORMATION
9605 NE 24 th Street Clyde Hill, Washington 98004 425-453-7800 Fax: 425-462-1936 www.clydehill.org TO: Mayor & Council Budget Advisory Committee FROM: Lyman Howard Dean Rohla DATE: February 12, 2019 SUBJ:
More informationVillage of Oak Park, IL Department of Finance. Quarterly Finance and Performance Report 2016, 1st Quarter
Village of Oak Park, IL Department of Finance Quarterly Finance and Performance Report 2016, 1st Quarter May, 2016 Table of Contents Section 1: Introduction... 3 Section 2: 1 st Quarter Financial Report
More informationFox 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 informationRevenue vs Expense for December 2017
General Fund Revenue vs Expense for December 2017 Sales Tax $6,900,000.00 $6,869,780.06 99.56% County Sales Tax $2,000,000.00 $2,017,372.46 100.87% Payment of ACT 9 Taxes $22,000.00 $42,085.50 191.30%
More informationCITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31
BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 20,837.18 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 43,809.51 100-00-10225
More informationSECOND QUARTER FINANCIAL REPORT June 30, 2018
SECOND QUARTER FINANCIAL REPORT June 30, 2018 UpTown Cruisin Car Show June, 2018 Introduction The second quarter 2018 financial report is presented here. As has been the custom in the past, the report
More informationEXHIBIT H. (Continued)
GENERAL FUND SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE- BUDGET AND ACTUAL EXHIBIT H Variance Revised Favorable Revenues Budget Actual (Unfavorable) City Taxes Real Estate $ 138,809,023
More informationTOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY
TOWNSHIP OF HAVERFORD ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Real Estate Taxes $ 23,715,283 Local Enabling Taxes 3,325,000 License & Permits 1,956,500 Fines & Forfeitures
More informationFINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug
April 15, 2013 TO: FROM: SUBJECT: FINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug Rachel Mayer, Director of Finance April 2013 Finance Committee Report The attached reports show both
More informationGENERAL FUND Revenues
GENERAL FUND Revenues The General Fund is used to account for general purpose revenues, which are used to fund general governmental services, excluding utilities. Following are descriptions of the City's
More informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31009 SALES TAX REVENUE THROUGH COUN.00.00 2,569,002.00 2,569,002.00.0 100-00-31910
More informationTHIS BUDGET WILL RAISE MORE TOTAL PROPERTY TAXES THAN LAST YEAR S BUDGET BY $227,677 or 2.51%, AND OF THAT AMOUNT, $104,038 IS TAX REVENUE TO BE
THIS BUDGET WILL RAISE MORE TOTAL PROPERTY TAXES THAN LAST YEAR S BUDGET BY $227,677 or 2.51%, AND OF THAT AMOUNT, $104,038 IS TAX REVENUE TO BE RAISED FROM NEW PROPERTY ADDED TO THE TAX ROLL THIS YEAR.
More informationMONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED NOVEMBER 30, 2018 (UNAUDITED)
MONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED NOVEMBER 30, 2018 (UNAUDITED) M E M O R A N D U M TO: FROM: Charlotte Nash, Chairman District Commissioners Glenn Stephens, County Administrator Phil
More informationPlease find attached the Financial Forecast Report based on information through December 2017.
Memorandum DATE February 16, 2018 CITY OF DALLAS TO Honorable Mayor and Members of the City Council SUBJECT Financial Forecast Report Please find attached the Financial Forecast Report based on information
More informationMUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET
REVENUES 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,920,000.00 302000 REAL ESTATE TAXES - DELINQUENT 550,000.00 302200 BOROUGH-INTERIM 20,000.00 11,490,000.00 310 LOCAL TAX ENABLING
More informationGwinnett County, Georgia Financial Status Report for the period ended April 30, 2018 (unaudited)
Gwinnett County, Georgia Financial Status Report for the period ended April 30, 2018 (unaudited) M E M O R A N D U M TO: FROM: Charlotte Nash, Chairman District Commissioners Glenn Stephens, County Administrator
More informationCITY OF SALEM FINANCIAL SUMMARY
CITY OF SALEM FINANCIAL SUMMARY PERFORMANCE AT A GLANCE General Fund Quarter 4 / FY 2013-14 The financial data in this summary represents the entire FY 2013-14 reporting period July 2013 through June 2014.
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 informationBudget Introduction Proposed Budget
Budget Introduction Proposed Budget INTRO - 1 INTRO - 2 Summary of the Budget and Accounting Structure The City of Beverly Hills uses the same basis for budgeting as for accounting. Governmental fund financial
More informationCECIL COUNTY GOVERNMENT
Office of the County Executive Department of Finance Tari Moore Winston L. Robinson, Director County Executive 410.996.5385 Alfred C. Wein, Jr. Front Desk & Payments Director of Administration 410.996.5385
More informationMONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED DECEMBER 31, 2018 (UNAUDITED)
MONTHLY FINANCIAL STATUS REPORT FOR THE PERIOD ENDED DECEMBER 31, 2018 (UNAUDITED) M E M O R A N D U M TO: FROM: Charlotte Nash, Chairman District Commissioners Glenn Stephens, County Administrator Phil
More informationMUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL
More informationCity 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 informationRevenue vs Expense for April 2017
General Fund Sales Tax $6,900,000.00 $2,237,099.61 32.42% County Sales Tax $2,000,000.00 $658,271.51 32.91% Payment of ACT 9 Taxes $22,000.00 $0.00 0.00% Pay in Lieu of Taxes - Util $1,500,000.00 $433,159.26
More information2013 FORKS TOWNSHIP BUDGET
ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES
More informationTHE 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 informationBest 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 informationInterim Statements % of Year Collected/Expended = 66.67%
GENERAL FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Taxes General Property 11,726,352 10,902,891 823,461 92.98% 10,583,381 319,510 General Sales and Use 5,200,000 3,390,485 1,809,515 65.20%
More informationCITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03
BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 11,909.51) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 93,085.40 100-00-10225
More informationMemorandum. First Quarter Budget Review - Amended City Manager's Annual Budget Report
First Quarter Budget Review Fiscal 2012-13 City Manager's Transmittal Memorandum TO: FROM: COPIES: SUBJECT: Mayor and City Council Bill Horne, City Manager Jill Silverboard, Assistant City Manager Rod
More informationANNUAL REPORT. CITY OF DuPONT. MCAG No Submitted pursuant to RCW to the STATE AUDITOR S OFFICE
ANNUAL REPORT MCAG No. 0576 Submitted pursuant to RCW 43.09.230 to the STATE AUDITOR S OFFICE FOR THE FISCAL YEAR ENDED DECEMBER 31, 2009 MCAG NO. 0576 STATEMENT C-4 FUND RESOURCES AND USES ARISING FROM
More informationPlease find attached the Financial Forecast Report based on information through January 2018.
Memorandum DATE March 15, 2018 CITY OF DALLAS TO Honorable Members of the Government Performance & Financial Management Committee: Jennifer S. Gates (Chair), Scott Griggs (Vice Chair), Sandy Greyson, Lee
More informationRevenue vs Expense for February 2019
General Fund Sales Tax $7,000,000.00 $1,227,630.12 17.54% County Sales Tax $2,100,000.00 $358,756.42 17.08% Payment of ACT 9 Taxes $50,000.00 $0.00 0.00% Pay in Lieu of Taxes - Util $1,600,000.00 $237,073.45
More informationQuarterly Financial Report 3rd Quarter Ending March 31, 2018
Quarterly Financial Report 3rd Quarter Ending March 31, 2018 OVERVIEW This financial report summarizes the City s financial position for the fiscal year through the third quarter ending March 31, 2018
More informationFISCAL YEAR BUDGET vs ACTUAL VARIANCE ANALYSIS QUARTER ENDING JUN 30, 2012
GENERAL FUND REVENUES 001.0000.311.010000 Ad Valorem Taxes 10 4,172,405 4,242,405 4,241,429 100.0% 001.0000.316.000100 Local Business Tax 10 180,000 180,000 42,518 23.6% Ad valorem tax revenues typically
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 informationMunicipal Budget 2019
Municipal Budget 2019 Adopted as Ordinance 18-09 of 2018 Revenues 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 12,431,045.18 302000 REAL ESTATE TAXES - DELINQUENT 285,000.00 302200 BOROUGH-INTERIM
More informationInterim 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 informationInterim 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 informationMemorandum CITY OF DALLAS
Memorandum DATE August 17, 2018 CITY OF DALLAS TO Honorable Mayor and Members of the City Council SUBJECT Financial Forecast Report Please find attached the Financial Forecast Report (FFR) based on information
More informationReport to: Council. October 26, Submitted by: Marian Simulik, City Treasurer
2 Report to: Council October 26, 2011 Submitted by: Marian Simulik, City Treasurer Contact Person: Mona Monkman, Deputy City Treasurer, Corporate Finance Finance Department 613-580-2424 ext. 41723, Mona.Monkman@ottawa.ca
More informationVILLAGE OF ORLAND PARK
Meeting Agenda 14700 Ravinia Avenue Orland Park, IL 60462 www.orland-park.il.us Board of Trustees Village President Daniel J. McLaughlin Village Clerk John C. Mehalek Trustees, Kathleen M. Fenton, James
More informationAll Fund revenue and expenditure amounts do not include internal service fund budgets or transfers.
Where the Money Comes From All $110,691,504 Fines and Forfeitures Miscellaneous Property Tax 1.4% 5.3% 15.0% Charge for 42.0% Gross Receipts 30.1% Where the Money Goes $118,633,465 Franchise Intergovernmental
More information2019 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 informationAN APPROPRIATION ORDINANCE
BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,
More informationji Manager Memorandum CITY OF DALLAS The Honorable Mayor and Members of the City Council Financial Forecast Report
Memorandum DATE July 29,2016 TO The Honorable Mayor and Members of the City Council CITY OF DALLAS subject Financial Forecast Report The FY 2015-16 Financial Forecast Report based on information through
More informationTHIRD QUARTER FINANCIAL REPORT September 30, 2018
THIRD QUARTER FINANCIAL REPORT September 30, 2018 2018 Cider Squeeze Introduction The 3rd Quarter 2018 Financial Report is presented here. As has been the custom in the past, the report has been prepared
More informationTHE 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 informationCAPITAL 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 informationCITY OF BELLINGHAM MONTHLY FINANCIAL REPORT OCTOBER 2017 OCTOBER IS THE TENTH MONTH OF THE YEAR % COMPLETE
CITY OF BELLINGHAM MONTHLY FINANCIAL REPORT OCTOBER 2017 OCTOBER IS THE TENTH MONTH OF THE YEAR - 83.33% COMPLETE Reporting Contents Citywide Page 1 General Fund Page 2 Street Fund Page 3 Water Fund Page
More informationBicycle - Storage
. SUBTOTAL Borough of Mount Joy 01. GENERAL FUND PROPOSED BUDGET a. t4i NO. LINE ITEM 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572
More informationEXECUTIVE SUMMARY THE FY09 ADOPTED AND FY10 APPROVED TO THE FY08 AMENDED BUDGETS BALANCING SUMMARY
THE FY09 ADOPTED AND FY10 APPROVED TO THE FY08 AMENDED BUDGETS BALANCING SUMMARY The FY09 budget continues to hold the line on governmental growth and spending. Departments were directed to submit as conservative
More informationCondensed Unconsolidated Financial Statements of. The City of Spruce Grove
Condensed Unconsolidated Financial Statements of The City of Spruce Grove For the Nine Months Ended 30, CONTENTS Management's Report...1 Condensed Unconsolidated Statement of Financial Position...2 Condensed
More informationFORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET
ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate
More informationFINAL 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