EAGLE COUNTY, COLORADO ANNUAL BUDGET Open space acquisitions have created many new recreational opportunities in Eagle County.

Size: px
Start display at page:

Download "EAGLE COUNTY, COLORADO ANNUAL BUDGET Open space acquisitions have created many new recreational opportunities in Eagle County."

Transcription

1 Open space acquisitions have created many new recreational opportunities in Eagle County. EAGLE COUNTY, COLORADO ANNUAL BUDGET 2013 ADOPTED DECEMBER 11, 2012

2 Adopted Budget Eagle County Colorado Annual Budget 2013 Adopted December 11, 2012 Prepared by the Eagle County Finance Department John S. Lewis Finance Director

3 EAGLE COUNTY, COLORADO 2013 BUDGET TABLE OF CONTENTS Description Page Budget Message Combined Summary: All Funds Graphs General Fund Summary General Fund Revenues General Fund Expenditures Graphs Road & Bridge Fund Summary Road & Bridge Revenues Road & Bridge Expenditures Social Services Fund Summary Social Services Expenditures Public Health Fund Summary WRAP Fund Summary Capital Improvements Fund Summary Off-site Road Improvement Fund Summary Eagle Valley Transportation Fund Summary Eagle Valley Trails Fund Summary Roaring Fork Valley Transportation Fund Summary Roaring Fork Valley Trails Fund Summary Eagle Valley Transportation Vehicle Replacement Fund Summary 39 Airport Fund Summary Open Space Fund Summary Conservation Trust Fund Summary Microwave Maintenance Fund Summary Emergency Reserves Fund Summary Housing Loan Fund Summary Housing Operations Fund Summary Joint Maintenance Debt Service Fund Summary Justice Center COP Debt Service Fund Summary

4 EAGLE COUNTY, COLORADO 2013 BUDGET TABLE OF CONTENTS Description Page Landfill Fund Summary Motor Pool Fund Summary Insurance Reserve Fund Summary Health Insurance Fund Summary E911 Fund Summary Enabling Legislation: Budget Adoption & Appropriation Resolution i 2013 Mill Levy Resolution ii Attachment A (Property Tax History) A Attachment B (Staffing History) B-D

5

6

7

8

9

10 John S. Lewis, Finance Director and Chief Financial Officer Keith Montag, County Manager and Chief Budget Officer

11 EAGLE COUNTY, COLORADO 2013 BUDGET Description Actual Projected REVENUES Property Taxes $29,900,077 $22,830,724 Specific Ownership 1,014, ,561 Sales Taxes 16,657,178 17,197,657 Licenses and Permits 29,958,973 29,304,859 Federal Grants 5,784,556 8,981,791 State Grants 3,031,333 4,730,697 Local Grants 120, ,491 Intergovernmental 10,229,027 8,252,049 Investments & Interest 796, ,052 Sub-total-Revenues 97,493,434 93,289,881 Transfers IN 4,152,597 8,632,907 Total Revenues $101,646,031 $101,922, Budget $22,820, ,127 17,296,634 28,530,318 5,416,274 3,481,721 81,000 7,751,661 1,108,280 87,306,227 3,216,852 $90,523,079 EXPENDITURES - By Function General Government $25,119,685 $25,639,227 Public Safety 12,201,310 12,329,481 Public Works 7,661,912 8,637,045 Public Health & Welfare 7,988,217 8,214,135 Transportation 12,081,313 15,197,469 Culture & Recreation 6,034,554 11,301,705 Debt Service 3,017,640 2,903,869 Intergovernmental 6,877,067 9,379,388 Landfill 3,463,927 3,263,930 Sub-total-Expenditures 84,445,625 96,866,249 Transfers OUT 4,152,597 8,632,907 Total Expenditures $88,598,222 $105,499,156 Total Increase (Decr) in Fund Balances $13,047,809 -$3,576,368 ( ) $20,268,151 12,978,106 8,401,792 8,272,168 13,470,814 4,721,007 2,911,369 9,197,809 3,176,785 83,398,001 3,216,852 $86,614,853 $3,908,226 EXPENDITURES - By Classification Personnel Services $41,332,650 $43,157,563 Training Benefits 347, ,326 Purchased Services 13,483,388 14,660,484 Intergovernmental Support 4,623,971 4,308,898 Supplies 5,586,135 5,207,788 Fixed Charges 1,253,063 1,026,207 Debt Service 2,881,567 2,898,869 Grants & Transfers 5,243,770 11,693,762 Capital Outlay 13,846,586 2,270,259 Total Expenditures $88,598,222 $85,612,156 $42,120, ,052 15,269,797 4,294,263 4,948,792 1,074,387 2,904,369 3,954,539 11,580,046 $86,614,853 7

12 Revenue by Source -All Funds 2013 Budget ($ millions) Property Taxes Specific Ownership Sales Taxes Licenses and Permits Federal Grants State Grants Local Grants Intergovernmental Investments & Interest Property taxes for 2013 are budgeted to be $22.8 million and licenses and permits $28.5 million. Sales taxes of $17.3 million are approximately $99 thousand more than 2012 actual receipts. Intergovernmental revenues, which are primarily motor pool departmental charges and highway user s tax, are budgeted at $7.8 million followed by Federal grants of $5.4 million and state grants at $3.5 million. Most county revenues are restricted to specific purposes and/or funds. The county cannot spend more than budgeted revenue except in cases where reserve funds permit. 8

13 6.2% 4.1% Revenue by Source -All Funds 2013 Budget (% of Total) 8.9% 1.3% 26.1% Property Taxes Specific Ownership Sales Taxes 32.7% 19.8% 0.9% Licenses and Permits Federal Grants State and Local Grants Intergovernmental Property taxes and licenses and permits are the two largest sources of revenue, comprising 26.1% and 32.7%, respectively, of all revenue received by Eagle County. Revenue from licenses and permits includes motor vehicle licenses, land transfer fees, building licenses, landing fees from the airport and other fees. The county sales tax rate is 1.5% and contributes 19.8% of Eagle County s total revenue. Federal grants contribute 6.2% of Eagle County s revenue, while state and local grants contribute 4.1%. After decreasing 6.8% in the previous two years, total revenues before transfers will decrease an additional $6.0 million (6.4%) in 2013 from

14 Eagle County 2013 Budget Expenditures by Functions-All Funds ($ millions) General Government Public Safety Public Works Public Health & Welfare Transportation Culture & Recreation Debt Service Intergovernmental Landfill General Government expenditures in 2013 are budgeted to be $20.3 million, approximately a $5.4 million reduction from General government includes the costs for commissioners, treasurer, assessor, clerk and recorder, administration, human resources, technology, finance and legal departments. Public safety spending in 2013 is budgeted to be $13.0 million. Public safety includes the Sheriff and jail expenses as well as various emergency services and the coroner. Transportation expenses of $13.5 million include the airport and ECO bus. Landfill expenses of $3.2 million include the landfill and recycling, hazardous waste disposal and material recycling expenses. Public health and welfare expenditures are budgeted to be $8.3 million. This represents an approximate increase of $58 thousand over Debt service will remain at approximately $2.9 million for

15 Personnel Services Training Benefits Purchased Services Intergovernmental Support Supplies Fixed Charges Debt Service Grants & Transfers Personnel services, payroll and benefits for our staff, are budgeted to be approximately $42.1 million, or 48.6% of our total expenditures in Intergovernmental expenditures, which include motor pool, district attorney, dispatch and payments to towns, are $4.3 million. This represents 5.0% of total expenditures, while purchased services of $15.2 million represent 17.6%. Capital outlay expenditures are budgeted at $11.6 million, 13.4% of total expenditures. Grants and transfers, supplies, and fixed charges each range between 1.1% and 5.7% of total expenditures. 11

16 $ Millions Functional Expenditures by Year-All Funds Annual Comparison General Government Public Safety 20 Public Works Public Health & Welfare Transportation Culture & Recreation Debt Service Intergovernmental Functional expenditures have been budgeted to decrease from $105.5 million in 2012 to $86.5 million in Comparing 2011 to 2013, costs have been fairly stable in almost every function. The primary exceptions include; grants and transfers and capital outlay. Due to anticipated additional revenue decreases in 2012 and 2014, cost cutting began in 2009 and continued through 2012 for the 2013 budget. As a part of those cuts, the county s total staffing numbers have been reduced over the past three years by approximately 15%. 12

17 30 $ Millions Functional Expenditures by Fund-All Funds Annual Comparison The comparable amounts of increases and decreases in expenditures over the last 3 years, by function, are indicated in the above chart. Budgeted expenditure reductions in 2013 from 2012 include; general government from $25.6 million to $20.3 million, culture and recreation $11.3 million to $4.7 million (primarily open space), transportation $15.2 million to $13.5 million and landfill from $3.3 million to $3.2 million. Budgeted expenditure increases include public safety from $12.3 million in 2012 to $13.0 million in

18 14

19 15

20 16

21 EAGLE COUNTY, COLORADO 2013 BUDGET GENERAL FUND Description Actual Projected Budget REVENUES Property Taxes 17,322,977 13,227,260 13,212,505 Specific Ownership Tax 603, , ,000 Sales Taxes 6,487,601 6,661,329 6,565,860 Licenses & Permits 8,273,622 7,470,339 6,986,435 Federal Aid 3,609,229 4,846,050 3,449,251 State Aid 156, , ,843 Local Aid 11,915 3,140 29,000 Miscellaneous 1,383,624 1,712,077 1,286,972 Investment Earnings 447, , ,000 Total Revenues 38,295,647 35,301,775 33,047,866 EXPENDITURES General Government 16,313,489 16,366,162 12,891,177 Public Safety 10,961,356 11,101,356 11,142,815 Public Works 794, , ,621 Public Health & Welfare 2,387,356 2,554,532 2,297,980 Culture & Recreation 514, , ,725 Intergovernmental 1,368,378 1,367,010 1,356,988 Total Expenditures 32,339,829 32,662,800 29,047,306 Revenues over (under) Expenditures 5,955,818 2,638,975 4,000,560 Transfers In From: Open Space Fund 425,220 3,187,337 0 Total Transfers - IN 425,220 3,187,337 0 Transfers Out To: Housing Authority Fund 10, Public Health Fund 1,131,907 1,423,372 1,029,833 Social Services Fund 0 479,208 0 Airport Fund 380, Housing Loan Fund 16, Fleet Services Fund 500, Total Transfers - OUT 2,038,810 1,902,580 1,029,833 Net Change in Fund Balance 4,342,228 3,923,732 2,970,727 Beginning Fund Balance, ,050,922 16,393,150 20,316,882 Ending Fund Balance, ,393,150 20,316,882 23,287,609 17

22 EAGLE COUNTY, COLORADO 2013 BUDGET REVENUES - GENERAL FUND Description Actual Projected Property tax 17,322,977 13,227,260 Specific ownership tax 603, ,849 Sales and use taxes 6,487,601 6,661,329 Total Taxes 24,414,008 20,452,438 Licenses and permits 1,379,631 1,440,901 Charges for services 6,761,920 5,838,270 Taxable sales 59,911 43,102 Fines and forfeitures 72, ,066 Total Licenses & Permits 8,273,622 7,470,339 Federal grants 2,007,202 3,202,030 Payments in lieu of taxes 1,602,027 1,644,020 Total Federal Aid 3,609,229 4,846,050 State grants 156, ,410 Total State Aid 156, ,410 Local grants 11,915 3,140 Total Local Aid 11,915 3,140 Intergovernmental 979,911 1,242,107 Rents and royalties 119,571 93,163 Contributions and donations 4,301 70,853 Other miscellaneous Revenue 279, ,954 Total Miscellaneous 1,383,624 1,712,077 Investment earnings 447, ,321 Total Bonds & Interest 447, ,321 Subtotal 38,295,647 35,301,775 Interfund Transfers In 425,220 3,187,337 General Fund Revenue 38,720,867 38,489, Budget 13,212, ,000 6,565,860 20,378,365 1,106,550 5,745,525 68,160 66,200 6,986,435 1,687,793 1,761,458 3,449, , ,843 29,000 29,000 1,017,567 88,542 7, ,063 1,286, , ,000 33,047, ,047,866 18

23 EAGLE COUNTY, COLORADO 2013 BUDGET EXPENDITURES - GENERAL FUND Summary - By Department (Agency) Description Actual Projected Assessor 1,791,159 1,814,008 Clerk & Recorder-Recording 1,238,372 1,294,274 Clerk & Recorder-Elections 205, ,548 Total Clerk & Recorder 1,443,699 1,607,822 Commissioners, District 1 6,538 7,808 Commissioners, District 2 10,247 6,868 Commissioners, District 3 3,163 3,442 Board of Equalization 36,377 4,497 Commissioners-Unallocated 767, ,529 Land Purchases 3,151,911 1,555,956 Total Board of County Commissioners 3,975,843 2,425,100 Treasurer-Operations 616, ,227 Treasurer Fees 655, ,208 Public Trustee 184, ,252 Total Treasurer 1,456,320 1,367,687 County Surveyor 21,548 21,393 County Attorney 980, ,038 County Administration 208, ,252 Public Communications 489, ,386 Cable Telecasts 98,607 66,048 Total Communications 796, ,686 GIS 200, ,566 Finance 794, ,673 Finance-Central Services 98,949 99,608 Purchasing 24,122 26,637 Finance-Administrative (2,466,451) (2,616,235) Total Finance (1,548,963) (1,681,317) HR-Central Services 489, ,526 HR-Employee Benefits 95,723 86,537 HR-Central Training 60,816 87,974 Employee Events 12,191 9,385 Total Human Resources 658, , Budget 1,846,837 1,302, ,225 1,504,956 11,760 11,760 11,760 10, , , , , ,457 1,377,971 18, , , ,736 35, , , ,996 88,785 29,000 (2,915,413) (1,975,632) 510,287 89,000 76,500 12, ,287 19

24 EAGLE COUNTY, COLORADO 2013 BUDGET EXPENDITURES - GENERAL FUND Summary - By Department (Agency) Description Actual Projected Facilities Management 2,706,824 2,946,013 Project Management 256, ,805 Total Facilities Management 2,963,727 3,097,818 Information Technology 1,832,569 1,923,560 CD-Planning & Zoning 1,742,013 3,058,379 Total General Government 16,313,489 16,366, Budget 2,966, ,843 3,143,271 1,835,705 1,505,110 12,891,177 Sheriff-Operations 6,130,420 6,202,983 Sheriff Grant Funded 155, ,920 Sheriff, Contracts with Town 333, ,404 Sheriff, Detention 2,316,064 2,421,653 Sheriff, Public Safety Council 10,718 5,591 Total Sheriff 8,945,894 9,120,551 Emergency Management 230, ,022 County Coroner 166, ,926 Weed & Pest Control 144, ,671 Animal Services 604, ,970 Building Inspection 869, ,216 Total Public Safety 10,961,356 11,101,356 6,345, , ,816 2,423,945 11,475 9,309, , , , , ,622 11,142,815 Engineering 794, ,010 Total Public Works 794, , , ,621 20

25 EAGLE COUNTY, COLORADO 2013 BUDGET EXPENDITURES - GENERAL FUND Summary - By Department (Agency) Description Actual Projected General Administration 557, ,973 Early Care & Learning 69,281 0 Healthy Babies & Families 73, ,797 Early Headstart 587,121 1,154,278 Early Headstart, ARRA 508,452 0 Health & Human Services 1,795,113 1,969,048 Environmental Health 592, ,484 Total Health & Welfare 2,387,356 2,554, Budget 618, , , ,674, ,462 2,297,980 CSU Extension 180, ,912 County Fair 334, ,818 Total Culture & Recreation 514, , , , ,725 District Attorney 1,368,378 1,367,010 Total Intergovernmental Support 1,368,378 1,367,010 1,356,988 1,356,988 Expenditures before transfers 32,339,829 32,662,800 Interfund Transfers 2,038,810 1,902,580 TOTAL GENERAL FUND 34,378,639 34,565,380 29,047,306 1,029,833 30,077,139 21

26 21.2% 21.2% 0.4% 0.4% 3.9% 3.9% 2.4% 2.4% 10.4% 10.4% General Fund Revenue Share of Revenue by Source 2013 Budget Property taxes 19.9% 19.9% (% of Total) 40.0% 40.0% Specific Ownership Sales Taxes Licenses and Permits Federal Grants State and Local Grants Miscellaneous 1.8% 1.8% Investments Property taxes are the largest source of revenue in the general fund (GF) and represent 40.0% of total GF revenue. Other large sources of revenue include; licenses and permits (21.2%), sales taxes (19.9%) and federal grants (10.4%). Revenue in 2013 is budgeted to decrease by 6.4%, or approximately $2.3 million from 2012 realization levels. This follows a decrease in GF property tax revenue of 23.7% or approximately $4.1 million in 2012 as compared to

27 % % 7.9% 1.8% 4.5% 7.9% 1.8% 4.5% 38.4% 38.4% General Fund Expenditures Share of Expenditures by Function 2013 Budget (% of Total) 44.5% 44.5% General Government Public Safety General Government Public Works Public Safety Public Health & Welfare Public Works Culture & Recreation Public Health & Welfare Intergovernmental Culture & Recreation The general fund s (GF) largest functional expense is general government (44.5%), which includes expenditures for the commissioners, administration, assessor, treasurer, clerk and recorder, Intergovernmental facilities management, planning and zoning, legal, finance, technology, human resources, and communications. Public safety expenditures at 38.4% of GF expenditures are the second largest functional cost and include the sheriff, jail, building inspection, coroner, animal services, weed and pest control and emergency management services. Public health and welfare functional expenditures (7.9%) include health and human services and environmental health. 23

28 General Fund Expenditures Annual Comparison By % of Total Expenditures 60.0% General Government 50.0% Public Safety 40.0% Public Works 30.0% Public Health & Welfare 20.0% Culture & Recreation 10.0% Intergovernmental 0.0% General fund expenditures are budgeted to decrease $3.6 million, or 11.1% from 2012 through For most functions, the spending by function as a percentage of the total has remained constant from 2011 through The exception is general government. Decreases in general government expenditures are primarily due to decreases in staffing and other cuts that were made to adjust to revenue decreases. 24

29 General Fund Expenditures Annual Comparison By $ Millions $ Millions General Government Public Safety Public Works Public Health & Welfare Culture & Recreation Intergovernmental General fund expenditures are budgeted to decrease in total from $32.6 million in 2012 to $29.0 million in Budgeted general government expenditures absorbed the majority of those decreases ($3.5 million). Expenditure decreases were realized in almost every department within the general government function. 25

30 EAGLE COUNTY, COLORADO 2013 BUDGET ROAD AND BRIDGE FUND Description Actual Projected Budget REVENUES Property Taxes 6,051,080 4,620,408 4,632,665 Specific Ownership Tax 197, , ,000 Licenses and Permits 184, , ,000 Contributions and donations 23,656 0 Federal Grants 2, ,412 0 Payments in lieu of taxes 450, , ,410 Intergovernmental 2,134,313 2,155,630 2,195,784 Miscellaneous 0 4,900 0 Total Revenues 9,043,859 7,709,074 7,653,859 EXPENDITURES Public Works 5,070,600 5,389,848 5,294,641 Intergovernmental 1,575,077 1,207,905 1,283,982 Capital Outlay 197, , ,298 Total Expenditures 6,843,492 6,759,633 7,568,921 Revenues over (under) Expenditures 2,200, ,441 84,938 Transfers in From: Capital Improvement Fund 207, Total Transfers - IN 207, Net Change in Fund Balance 2,407, ,441 84,938 Beginning Fund Balance, 1-1 3,477,317 5,884,745 6,834,186 Ending Fund Balance, ,884,745 6,834,186 6,919,124 26

31 27

32 28

33 29

34 30

35 31

36 32

37 33

38 34

39 35

40 EAGLE COUNTY, COLORADO 2013 BUDGET EAGLE VALLEY TRAILS FUND Description Actual Projected Budget REVENUES Sales Taxes 566, , ,172 Local Grants 10, ,000 Investment Earnings 31,473 22,203 20,000 Contributions and Donations 65,478 5,791 5,000 Total Revenues 673, , ,172 EXPENDITURES Transportation 257, , ,847 Intergovernmental 10,670 38,360 53,812 Capital Outlay 278,851 1,836, ,925 Grants and contributions issued 0 157,000 0 Total Expenditures 546,668 2,393, ,584 Net Change in Fund Balance 126,602 (1,782,054) 111,588 Beginning Fund Balance, 1-1 2,706,762 2,833,364 1,051,310 Ending Fund Balance, ,833,364 1,051,310 1,162,898 36

41 37

42 38

43 39

44 40

45 EAGLE COUNTY, COLORADO 2013 BUDGET OPEN SPACE FUND Description Actual Projected Budget REVENUES Property Taxes 5,277,105 4,029,426 4,019,193 Specific Ownership 172, ,578 0 Charges for services 0 2, Investment earnings 213, , ,000 Rents and royalties 0 11,500 0 Contributions and donations 160, Total Revenues 5,822,976 4,345,181 4,175,093 EXPENDITURES Culture & Recreation 611, ,995 1,043,146 Capital outlay 4,308,280 7,468,030 2,583,000 Grants and contributions issued 0 30,000 0 Total Expenditures 4,919,787 8,354,025 3,626,146 Revenues over (under) Expenditures 903,189 (4,008,844) 548,947 Transfer In From: Capital Improvement Fund 0 31,221 0 Total Transfers - IN 0 31,221 0 Transfer Out To: General Fund 425,220 3,187,337 0 Total Transfers - OUT 425,220 3,187,337 0 Net Change in Fund Balance 477,969 (7,164,960) 548,947 Beginning Fund Balance, ,231,002 16,708,971 9,544,011 Ending Fund Balance, ,708,971 9,544,011 10,092,958 41

46 42

47 43

48 44

49 45

50 46

51 47

52 48

53 EAGLE COUNTY, COLORADO 2013 BUDGET LANDFILL FUND Description Actual Projected Budget REVENUES State grants 6,786 8,520 0 Charges for Services 2,548,740 2,738,350 2,400,650 Taxable Sales 715, , ,500 Miscellaneous 19,789 2,797 0 Total Revenues 3,290,799 3,259,755 2,994,150 EXPENDITURES Treasurer's Fees 33,510 31,818 38,000 Finance 256, , ,879 Depreciation 244, , ,000 Closure & Post Closure Costs 200, , ,000 Facilities Management 2,979 2,511 3,600 Landfill 1,833,436 1,717,071 1,657,606 Landfill, Household Hazardous Waste Fac 124, , ,872 Landfill, Recycling Materials Recovery Fac 769, , ,828 Total Expenditures 3,463,927 3,263,930 3,176,785 Revenues over (under) Expenditures (173,128) (4,175) (182,635) Transfers In From: Capital Improvement Fund 0 60,347 0 Total Transfers - IN 0 60,347 0 Add Back Depreciation 244, , ,000 Net Change in Fund Balance 71, ,172 17,365 Beginning Fund Balance, 1-1 7,130,321 7,201,550 7,457,722 Ending Fund Balance, ,201,550 7,457,722 7,475,087 Note: The Fund Balances indicated above for the Landfill Fund consist of current assets less current liabilities. 49

54 Note: The Fund Balances indicated above for the Motor Pool Fund consist of current assets less current liabilities. 50

55 51 Note: The Fund Balances indicated above for the Insurance Reserve Fund consist of current assets less current liabilities.

56 Note: The Fund Balances indicated above for the Health Insurance Fund consist of current assets less current liabilities. 52

57 53 Note: The Fund Balances indicated above represent the Net Assets of the E911 Fund.

58

59

60

61

62

63

64

65 A

66 EAGLE COUNTY, COLORADO FY 2013 BUDGET STAFFING COMPARISON *Excludes EV Transportation/Trails Fund-Dept Description 2011 Difference 2012 Difference Board of Equalization Commissioners Administration Clerk & Recorder Clerk & Recorder-Elections Attorney Assessor Treasurer-Operations Treasurer-Public Trustee Finance Finance Central Services (0.38) Human Resources Public Communications Information Technology GIS Planning & Zoning (3.04) Planning & Zoning (eecbg) Surveyor Facilities (Formerly Grnds & Bldgs) Project Management 2.00 (1.00) Sheriff Sheriff-Grant Funded Sheriff-Contract w/towns Sheriff-Detentions Emergency Management 1.00 (0.05) Animal Control Environmental Health Engineering 7.00 (0.05) Building Inspection 7.25 (1.00) 6.25 (0.05) Weed & Pest Control (0.01) HHS-General Administration (0.85) HHS-Early Care & Learning 1.00 (1.00) HHS-Healthy Babies & Families (0.25) HHS-Early Headstart (1.15) HHS-Early Headstart (Exp Grant) 4.20 (4.20) Coroner Extension Fair Sub-total (General Fund) (2.8900) Continued B

67 EAGLE COUNTY, COLORADO FY 2013 BUDGET Road & Bridge-Administration (1.00) Road & Bridge-Maintenance Road & Bridge-Construction (In-Hse) 2.00 (2.00) Sub-total (Road & Bridge Fund) (1.00) HH&S-General Administration 2.67 (1.04) 1.63 (0.70) HH&S-Adult Protection Services HH&S-Child Care Assistance HH&S-Public Assist Admin (0.10) HH&S-Youth & Family Services (1.00) HH&S-IV-D HH&S-TANF Sub-total (Social Svcs. Fund) (1.04) (1.20) Airport-Operations Sub-total (Airport Fund) Microwave Maintenance Sub-total (Microwave Maint Fund) HHS-Public Health 3.53 (1.00) HHS-Emergency Preparedness HHS-Tobacco HHS-Family Planning (1.05) HHS-WIC (0.50) HHS-Nurse Family Partnership 2.85 (0.10) HHS-Adult Services 5.80 (1.85) 3.95 (0.50) 3.45 Sub-total (Public Health Fund) (1.30) Housing Development Auth 8.63 (2.20) 6.43 (0.38) 6.05 Sub-total (Housing Dev Auth Fund) 8.63 (2.20) 6.43 (0.38) Open Space Sub-total (Open Space Fund) Landfill (1.00) Household Hazardous Waste 1.50 (0.50) Recycling Materials Recovery 4.00 (1.00) Sub-total (Landfill Fund) (1.00) Motor Pool - Light Motor Pool - Heavy Sub-total (Motor Pool Fund) Total (excluding EV Transportation & Trails) (0.04) (5.43) C

68 EAGLE COUNTY, COLORADO FY 2013 BUDGET EAGLE COUNTY, COLORADO FY 2013 BUDGET STAFFING COMPARISON - EV TRANSPORTATION & TRAILS Fund-Dept Description 2011 Difference 2012 Difference E V Transportation (1.00) E V Trails Sub-total EV Transp & Trails (1.00) GRAND TOTAL - ALL (1.04) (5.43) D

Required Supplementary Information Other Than MD&A

Required Supplementary Information Other Than MD&A Required Supplementary Information Other Than MD&A General Fund REVENUES Taxes: General property taxes $ 54,302,164 $ 54,302,164 $ 53,834,949 $ (467,215) Tobacco products 100,000 100,000 80,602 (19,398)

More information

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015 CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015 1 Canyon County Property Tax Levied FY 2008 - FY 2015 Less property tax levied in FY 2015 compared to FY 2008 $39M $38M $37,798,588 $37,835,497

More information

Section XIII STAFFING

Section XIII STAFFING Section XIII STAFFING Authorized Personnel Garfield County s total headcount is, a net decrease of 1 position from 2013. Staffing levels remain stable after significant reductions in 2010 2011. Authorized

More information

2015 Original Adopted Budget. El Paso County Preliminary Balanced BUDGET

2015 Original Adopted Budget. El Paso County Preliminary Balanced BUDGET 2015 Original Adopted Budget El Paso County 2016 Preliminary Balanced BUDGET PRESENTED SEPTEMBER 15, 2015 2016 Preliminary Balanced Budget Table of Contents Section I - Budget Analysis Page 2016 Discretionary

More information

Required Supplementary Information Other Than MD&A

Required Supplementary Information Other Than MD&A Required Supplementary Information Other Than MD&A SCHEDULE OF CHANGES IN NET PENSION LIABILITY AND RELATED RATIOS Year Ended December 31, 2015 December 31, 2014 Total pension liability: Service Cost 6,710,973

More information

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014 CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014 Canyon County Commissioners: Steve Rule, Chairman Kathy Alder, Commissioner Craig Hanson, Commissioner Canyon County Clerk's Office: Chris Yamamoto,

More information

CANYON COUNTY FISCAL YEAR 2019 TENTATIVE OPERATING BUDGET FISCAL YEAR 2019 BUDGET PRIORITIES ADDRESS URGENT, IMMEDIATE AND PRESSING ISSUE OF JAIL OVER

CANYON COUNTY FISCAL YEAR 2019 TENTATIVE OPERATING BUDGET FISCAL YEAR 2019 BUDGET PRIORITIES ADDRESS URGENT, IMMEDIATE AND PRESSING ISSUE OF JAIL OVER CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2019 CANYON COUNTY PUBLIC BUDGET HEARING AUGUST 8, 2018 5:00 PM 1 CANYON COUNTY FISCAL YEAR 2019 TENTATIVE OPERATING BUDGET FISCAL YEAR 2019 BUDGET

More information

Section X STAFFING. Overtime 876,934 3% Health Insurance 8,036,617 22% Retirement 1,223,360 3%

Section X STAFFING. Overtime 876,934 3% Health Insurance 8,036,617 22% Retirement 1,223,360 3% Section X STAFFING Summary In 2012 the total personnel budget will decrease by 1.13% from 2011. This is despite a projected increase in healthcare costs of 10% which will take effect in the middle of the

More information

*** Redwood County ***

*** Redwood County *** Page 1 Budget: 2017 BUDGET (ORIG) ORIG 1 - GENERAL Page 2 PROPERTY TAXES 6,688,872 OTHER TAXES 9,3 SPECIAL ASSESSMENTS 35,058 LICENSES & PERMITS 56,750 INTERGOVERNMENTAL S 141,0 PERA RATE REIMBURSEMENT

More information

Mesa County Colorado

Mesa County Colorado For FY 2018 Based on Actual Costs 2017 MGT Consulting Group mgtconsulting.com Table of Contents Section 1 Section 2 Section 3 Section 4 Section 5 Section 6 Introduction Certification Organization Chart

More information

2015 Original Adopted Budget. El Paso County PRELIMINARY BALANCED BUDGET PRESENTED September 28, 2017 "budget B"

2015 Original Adopted Budget. El Paso County PRELIMINARY BALANCED BUDGET PRESENTED September 28, 2017 budget B 2015 Original Adopted Budget El Paso County 2018 PRELIMINARY BALANCED BUDGET PRESENTED September 28, 2017 "budget B" Table of Contents Section I - Budget Analysis Page 2018 Discretionary Revenue to Provide

More information

2018 BUDGET AS OF 9/30

2018 BUDGET AS OF 9/30 2019 OPERATING BUDGET SUMMARY Revenues ACTUAL 2017 2018 BUDGET AS OF 9/30 APPROVED 2019 $ CHANGE % CHANGE Operating Real Estate Taxes $ 164,205,200 $ 164,922,932 $ 167,053,095 $ 2,130,163 1.3% Federal

More information

UNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1

UNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1 Departments (Organizational Units) Page 1 OVERVIEW: The department dimension is the second level of budgeting and accounting within a fund. This section of the Uniform Chart of s includes a listing of

More information

2015 Original Adopted Budget. El Paso County Original Adopted BUDGET. PRESENTED December 15, 2015 Attachment a

2015 Original Adopted Budget. El Paso County Original Adopted BUDGET. PRESENTED December 15, 2015 Attachment a 2015 Original Adopted Budget El Paso County 2016 Original Adopted BUDGET PRESENTED December 15, 2015 Attachment a Table of Contents Section I - Budget Analysis Page 2016 Discretionary Revenue to Provide

More information

L 4jct.. Signed JItt(cJ1. Board of County Commissioners Nye County, Nevada. A,)z

L 4jct.. Signed JItt(cJ1. Board of County Commissioners Nye County, Nevada. A,)z Pabrump Office Government Center 2100 E. CalvadaBlvd. Suite 100 Pahrump, NV 89048 Phone (775) 751-7075 Fax (775)751-7093 Board of County Commissioners, Nevada Tonopali Office Courthouse WffliamP. Beko

More information

Monthly Financials November 30, 2017

Monthly Financials November 30, 2017 Monthly Financials November 30, 2017 Combining All Fund Revenue, Expenditures & Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of,

More information

ALLEGANY COUNTY, MARYLAND

ALLEGANY COUNTY, MARYLAND ALLEGANY COUNTY, MARYLAND TABLE OF CONTENTS County Commissioners' Budget Message & Budget Priorities Page Number Budget Resolution Tax Levy and Differential, Discounts & Interest Supplemental Levy for

More information

Boulder County Colorado

Boulder County Colorado Colorado 2 CFR Part 200 Cost Plan For FY 2018 Based on FY 2016 Actual Costs 2017 MGT Consulting Group mgtconsulting.com Table of Contents Section 1 Section 2 Section 3 Section 4 Section 5 Section 6 Introduction

More information

CLEVELAND COUNTY, NORTH CAROLINA

CLEVELAND COUNTY, NORTH CAROLINA Page 1 of 6 BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed

More information

CLEVELAND COUNTY, NORTH CAROLINA BUDGET ORDINANCE FOR FISCAL YEAR ENDING JUNE 30, 2012

CLEVELAND COUNTY, NORTH CAROLINA BUDGET ORDINANCE FOR FISCAL YEAR ENDING JUNE 30, 2012 Page 1 of 6 BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed

More information

I HEREWITH SUBMIT TO YOU THE FINANCIAL CONDITION OF GILES COUNTY, TENNESSEE FOR THE MONTH ENDING OCTOBER 31, 2009

I HEREWITH SUBMIT TO YOU THE FINANCIAL CONDITION OF GILES COUNTY, TENNESSEE FOR THE MONTH ENDING OCTOBER 31, 2009 TO THE BOARD OF COMMISSIONERS OF GILES COUNTY, TENNESSEE I HEREWITH SUBMIT TO YOU THE FINANCIAL CONDITION OF GILES COUNTY, TENNESSEE FOR THE MONTH ENDING OCTOBER 31, 2009 BALANCE LAST TRANSFER REPORT RECEIPTS

More information

Mesa County, Colorado Statement of Net Assets December 31, 2006

Mesa County, Colorado Statement of Net Assets December 31, 2006 Mesa County, Colorado Statement of Net Assets December 31, 2006 Governmental Business-type ASSETS Activities Activities Total Cash and cash equivalents $ 39,466,655 $ 7,595,825 $ 47,062,480 Receivables

More information

BALANCE LAST TRANSFER ACCOUNT REPORT RECEIPTS DISBURSEMENTS COMMISSION

BALANCE LAST TRANSFER ACCOUNT REPORT RECEIPTS DISBURSEMENTS COMMISSION TO THE BOARD OF COMMISSIONERS OF GILES COUNTY, TENNESSEE I HEREWITH SUBMIT TO YOU THE FINANCIAL CONDITION OF GILES COUNTY, TENNESSEE FOR THE MONTH ENDING JUNE 2010 BALANCE LAST TRANSFER REPORT RECEIPTS

More information

GENERAL FUND. General Fund

GENERAL FUND. General Fund GENERAL FUND The County s has been created by the authority of the Revised Code of Washington Chapter 36, Section 33.10. It accounts for all revenues and expenditures which are not accounted for in other

More information

ANNUAL BUDGET FOR YANKTON COUNTY, SD For Year January 1, 2017 through December 31, Governmental Funds

ANNUAL BUDGET FOR YANKTON COUNTY, SD For Year January 1, 2017 through December 31, Governmental Funds 100 General Government 110 Legislative 111 Board of County Commissioners 144,087.00 112 Contingency 200,000.00 120 Elections 5,230.00 130 Judicial System 297,000.00 140 Financial Administration 141 Auditor

More information

CLEVELAND COUNTY, NORTH CAROLINA

CLEVELAND COUNTY, NORTH CAROLINA Page 1 of 6 BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed

More information

ALLEGANY COUNTY BUDGET for 2018

ALLEGANY COUNTY BUDGET for 2018 Tentative Budget October 10, 2017 Final Budget November 27, 2017 ALLEGANY COUNTY BUDGET for 2018 Timothy T. Boyde, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda Rigby

More information

BOX ELDER COUNTY, UTAH FINANCIAL REPORT

BOX ELDER COUNTY, UTAH FINANCIAL REPORT BOX ELDER COUNTY, UTAH FINANCIAL REPORT YEAR ENDED DECEMBER 31, 2008 BOX ELDER COUNTY FINANCIAL REPORT DECEMBER 31, 2008 BOX ELDER COUNTY FINANCIAL REPORT DECEMBER 31, 2008 TABLE OF CONTENTS Independent

More information

New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate

New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate COUNTY: Colfax County Fiscal Year: 2017-2018 ROUNDED TO NEAREST DOLLAR (A) (B) (C) (D) PROPERTY

More information

LYON COUNTY INDEX PAGE

LYON COUNTY INDEX PAGE 18-19 INDEX PAGE SCHEDULE 1 TRANSMITTAL LETTER 1 INDEX 2 BUDGET MESSAGE 3 SCHEDULE S-1 4-5 SCHEDULE S-2 STATISTICAL DATA 6 SCHEDULE S-3 7 SCHEDULE A 8-9 SCHEDULE A-1 10-11 SCHEDULE A-2 12 GENERAL FUND

More information

Budgeted Amounts. REVENUES Taxes $ 15,910,341 $ 16,584,341 $ 16,831,421 $ 247,080 Intergovernmental - 200, ,749

Budgeted Amounts. REVENUES Taxes $ 15,910,341 $ 16,584,341 $ 16,831,421 $ 247,080 Intergovernmental - 200, ,749 CAPITAL EXPENDITURES FUND Statement of Revenues, Expenditures, and Changes in Fund Balances Budget and Actual Budgeted Amounts Original Final Actual Amounts Variance with Final Budget Over (Under) REVENUES

More information

Montrose County. Presentation of the County Manager s Recommended Budget for October 12, 2016

Montrose County. Presentation of the County Manager s Recommended Budget for October 12, 2016 Montrose County Presentation of the County Manager s Recommended for 2017 October 12, 2016 1 BUDGET PRESENTATION, ORDER OF DISCUSSION Methodology & Overview Methodology (3-4) Fund Balance History (5) Overview,

More information

Monthly Financials May 31, 2016

Monthly Financials May 31, 2016 Monthly Financials May 31, 2016 Combining All Fund Revenue, & Other Uses Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of, and Other

More information

MONTANA TOWN OF FROID FINAL BUDGET DOCUMENT

MONTANA TOWN OF FROID FINAL BUDGET DOCUMENT MONTANA DEPARTMENT OF ADMINISTRATION Local Government Services Bureau Mitchell Building Room 27, PO Box 2547, Helena, Montana 5962-547 Phone (46) 444-911 MONTANA TOWN OF FROID FINAL BUDGET DOCUMENT Fiscal

More information

YUMA COUNTY BUDGET 2010

YUMA COUNTY BUDGET 2010 YUMA COUNTY BUDGET YUMA COUNTY BUDGET Table of Contents Page Letter of Transmittal Resolutions Message... Message 1 Basis of Accounting... Message 5 Capital Leases... Message 5 Property Tax Revenue Summary...

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

BASIC FINANCIAL STATEMENTS

BASIC FINANCIAL STATEMENTS BASIC FINANCIAL STATEMENTS COUNTY OF WELD Statement of Net Assets December 31, 2008 Primary Government Governmental Business-type Activities Activities Total Component Units Housing Authority E-911 Authority

More information

River Edge Fiscal Impact Analysis

River Edge Fiscal Impact Analysis Final Report Prepared for: Carbondale Investments Prepared by: Economic & Planning Systems, Inc. EPS #20813 App. N-2 Table of Contents 1. INTRODUCTION AND SUMMARY OF FINDINGS... 1 Summary of Findings...

More information

ALLEGANY COUNTY, MARYLAND

ALLEGANY COUNTY, MARYLAND ALLEGANY COUNTY, MARYLAND TABLE OF CONTENTS County Commissioners' Budget Message & Budget Priorities Page Number Budget Resolution Tax Levy and Differential, Discounts & Interest Supplemental Levy for

More information

GOVERNMENTAL FUNDS OVERVIEW Fiscal Year Recommended Budget

GOVERNMENTAL FUNDS OVERVIEW Fiscal Year Recommended Budget GOVERNMENTAL FUNDS OVERVIEW Fiscal Year 2012-2013 Recommended Budget COUNTY OPERATING BUDGET For fiscal year 2012-2013, the Chief Administrative Officer recommends a total spending plan of $448.3 million

More information

Mesa County, Colorado Statement of Net Assets December 31, 2007

Mesa County, Colorado Statement of Net Assets December 31, 2007 Mesa County, Colorado Statement of Net Assets December 31, 2007 Governmental Business-type ASSETS Activities Activities Total Cash and cash equivalents $ 46,984,291 $ 10,584,960 $ 57,569,251 Receivables

More information

OPERATING BUDGET - REVENUE CONTENTS

OPERATING BUDGET - REVENUE CONTENTS OPERATING BUDGET - REVENUE CONTENTS by Source... C-1 by... C-2 County Property Tax... C-3 ed Property Tax... C-3 Property Tax... C-4 Assessed Valuation & Residential Assessment Rate History... C-4 County

More information

2015 Original Adopted Budget. El Paso County Original AdoptED BUDGET. PRESENTED November 29, 2018 "Attachment A"

2015 Original Adopted Budget. El Paso County Original AdoptED BUDGET. PRESENTED November 29, 2018 Attachment A 2015 Original Adopted Budget El Paso County 2019 Original AdoptED BUDGET PRESENTED November 29, 2018 "Attachment A" Table of Contents Section I - Budget Analysis Page 2019 Discretionary Revenue to Provide

More information

Budget Discussion by Department Personnel

Budget Discussion by Department Personnel 2017 Budget Department Personnel Personnel Budget 2017 In accordance with our 3, 5, and 10 year personnel plan the following benefits have been approved for the 2017 budget 1.1% COLA implemented in PP1,

More information

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK TOWN FOR 2016 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true

More 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

ALLEGANY COUNTY BUDGET FOR 2016

ALLEGANY COUNTY BUDGET FOR 2016 Tentative Budget September 29, 2015 Final Budget November 23, 2015 ALLEGANY COUNTY BUDGET FOR 2016 Mitchell M. Alger, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda

More information

11040 Machinery & Tools 1 Current Taxes 962, , ,000 (149,000)

11040 Machinery & Tools 1 Current Taxes 962, , ,000 (149,000) 11010 Real Property Taxes 1 Current Year 11,710,525 13,387,500 13,280,000 (107,500) 2 Delinquent Taxes 725,493 250,000 475,000 225,000 5 Prepaid Real Estate Tax 4,085 15,000 - (15,000) Total 12,440,103

More information

SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the

SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: Page 1 of 7 SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed

More information

ALLEGANY COUNTY BUDGET FOR 2015

ALLEGANY COUNTY BUDGET FOR 2015 Tentative Budget September 29, 2014 Final Budget November 24, 2014 ALLEGANY COUNTY BUDGET FOR 2015 Mitchell M. Alger, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda

More information

District 3 Dan Miller Chair

District 3 Dan Miller Chair District 1 Nate Beason District 2 Ed Scofield District 3 Dan Miller Chair District 4 Hank Weston District 5 Richard Anderson The Government Finance Officers Association of the United States and Canada

More information

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK TOWN FOR 2018 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true

More information

Fund Organizational Chart

Fund Organizational Chart Fund Organizational Chart General Fund 1100 BOARD OF SUPERVISORS GOVERNMENTAL FUNDS Special Revenue Funds Capital Project Funds 1410 1420 PROPRIETARY FUNDS ELECTED DEPARTMENTS CLERK OF THE BOARD HEALTH

More information

CITY OF MONTE VISTA, COLORADO 2008 BUDGET

CITY OF MONTE VISTA, COLORADO 2008 BUDGET CITY OF MONTE VISTA, COLORADO 2008 MAYOR DONALD K. SCHALL CITY COUNCIL JOSE ART MEDINA, MAYOR PRO-TEM ROSE WILSON GABE DURAN WILLIAM SPICER TABLE OF CONTENTS SECTION 1 TRANSMITTAL MESSAGE 1-8 CITY OF MONTE

More information

Madison County Government Fund Descriptions and Revenue Sources

Madison County Government Fund Descriptions and Revenue Sources Madison County Government Fund Descriptions and Revenue Sources The operations of Madison County Government are funded through a wide variety of revenue sources. Some of these are general taxes or fees

More information

Revenues. FY2018 Total County Revenue Sources. (Note: Excludes Operating Transfers In) Other Localities 2.8% Misc 0.7%

Revenues. FY2018 Total County Revenue Sources. (Note: Excludes Operating Transfers In) Other Localities 2.8% Misc 0.7% All Funds Revenue Summary FY2018 Total County Revenue Sources (Note: Excludes Operating Transfers In) Misc 0.7% Other Localities 2.8% Use of Money & Prop 0.7% Fines & Forfeit 0.1% Charges For Serv 13.2%

More information

Page Intentionally Blank

Page Intentionally Blank Introduction A 1 Page Intentionally Blank A 2 A 3 A 4 A 5 Josephine County Approved Budget Goals 2011-12 1) Encourage public involvement, through community outreach, in identifying service requirements

More information

ALLEGANY COUNTY BUDGET FOR 2009

ALLEGANY COUNTY BUDGET FOR 2009 Tentative Budget September 30, 2008 Final Budget November 24, 2008 ALLEGANY COUNTY BUDGET FOR 2009 John E. Margeson, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda

More information

TOTAL BUDGET $ 256,805,216 $ 259,833,699 $ 293,003,229 $ 285,050,566 * Expenditures include transfers out to other funds

TOTAL BUDGET $ 256,805,216 $ 259,833,699 $ 293,003,229 $ 285,050,566 * Expenditures include transfers out to other funds BUDGET SUMMARIES Greenville County s budget for FY2018 and FY2019 totals $578,053,795. The FY2018 budget totals $293,003,229, which is 12.7% greater than the FY2017 budget of $259,833,699. The FY2019 budget

More information

TOTAL REVENUE 8,992,000 9,641,500 9,387,000 TOTAL GENERAL FUND EXPENDITURES 9,191,240 9,634,731 9,584,949

TOTAL REVENUE 8,992,000 9,641,500 9,387,000 TOTAL GENERAL FUND EXPENDITURES 9,191,240 9,634,731 9,584,949 MORGAN COUNTY, ILLINOIS COUNTY GENERAL FUND 2019 BDGT/EST BDGT/EST BDGT/EST Fund Acct Dept 2016 2017 2017 2018 2018 2019 Beginning Fund Balance 8,428,981 8,344,993 8,208,750 11 000 4401 PROPERTY TAX 4,000,000

More information

BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY:

BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed below will

More information

General Fund 2019 Budget

General Fund 2019 Budget Description Actual 2017 Budget 2018 YTD 2018 Budget 2019 Beginning Fund Balance 13,790,718 14,651,544 13,790,718 14,881,269 Revenues Revenues 12,215,179 12,215,179 9,368,405 12,449,482 Total Revenues 12,215,179

More information

ADAMS COUNTY FINANCIAL STATEMENTS

ADAMS COUNTY FINANCIAL STATEMENTS FINANCIAL STATEMENTS Year Ended September 30, 2013 Table of Contents FINANCIAL SECTION PAGE (S) Independent Auditor's Report. 1-3 BASIC FINANCIAL STATEMENTS Government-Wide Financial Statements Statement

More information

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11 A B C D E F CURREN TENTATIVE PRELIMINARY T PRIOR YEAR AS BUDGET BUDGET ACCOUNTS CODE AMENDED 8 8 8 GENERAL FUND APPROPRIATIONS GENERAL GOVERNMENT TOWN BOARD Personal A. Services Contractual A. Exp. TOTAL

More information

(1,845,425) $ 73,594,246 Ad Valorem Tax: Current Year (57.0 Cents per $100 value) X ($8,484,093,333 total value) X (98% collection) $

(1,845,425) $ 73,594,246 Ad Valorem Tax: Current Year (57.0 Cents per $100 value) X ($8,484,093,333 total value) X (98% collection) $ BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed below will

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

Gallatin County, Montana

Gallatin County, Montana Gallatin County, Montana Infrastructure Effective Government Safety Health Gallatin Culture FINAL OPERATING BUDGET AND CAPITAL EQUIPMENT AND PROJECT BUDGET FOR FISCAL YEAR 2015 2016 COUNTY COMMISSION R.

More information

Section V GENERAL GOVERNMENT

Section V GENERAL GOVERNMENT Summary Section V GENERAL GOVERNMENT The County s General Government function includes all expenditures for the administrative branch of county government. Services in this category are provided by the

More information

General Fund 2018 Budget

General Fund 2018 Budget Description Actual 2016 Budget 2017 YTD 2017 Budget 2018 Beginning Fund Balance 13,584,064 12,637,068 12,637,068 12,534,326 Revenues Revenues 13,591,843 11,398,331 9,390,067 11,262,265 Total Revenues 13,591,843

More information

Name. Basic Form Instructions

Name. Basic Form Instructions Adopted Budget Form for: Cities, Towns & Counties Name Perry City Fiscal Year Ended 6/30/2018 1. As required by Utah statutes, budget forms submitted must present a balanced budget, meaning budgeted expenditures

More information

COLE COUNTY MISSOURI

COLE COUNTY MISSOURI COLE COUNTY MISSOURI Budget Officer Recommended Budget For Fiscal Year 2019 Prepared by: Auditor s Office Kristen Berhorst County Auditor Cole County, Missouri 2019 Budget Table of Contents Budget Message

More information

Marion County Third Supplemental Budget for Fiscal Year TABLE OF CONTENTS

Marion County Third Supplemental Budget for Fiscal Year TABLE OF CONTENTS Marion County Budget for Fiscal Year 2011-2012 TABLE OF CONTENTS Executive Summary...1 Budget by Fund Schedule...3 General Fund - District Attorney s Office...9 General Fund - Treasurer s Office...10 General

More information

LETTER OF BUDGET TRANSMITTAL. To: Division of Local Government Date: January 17, Sherman Street, Room 521 Denver, Colorado 80203

LETTER OF BUDGET TRANSMITTAL. To: Division of Local Government Date: January 17, Sherman Street, Room 521 Denver, Colorado 80203 1 TABLE OF CONTENTS LETTER OF BUDGET TRANSMITTAL... 3 BUDGET MESSAGE... 4 ORGANIZATIONAL CHART... 10 SUMMARY OF FUNDS... 11 REVENUES AND EXPENDITURES... 12 MILL LEVY COMPUTATION... 13 SALES AND USE TAX

More information

CLEVELAND COUNTY, NORTH CAROLINA BUDGET ORDINANCE FOR FISCAL YEAR ENDING JUNE 30, 2009

CLEVELAND COUNTY, NORTH CAROLINA BUDGET ORDINANCE FOR FISCAL YEAR ENDING JUNE 30, 2009 Page 1 of 6 BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY SECTION I. ESTIMATED REVENUES. It is estimated that the revenue and fund balance of the funds and departments as listed below

More information

MADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009

MADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009 MADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009 Budget Summary PROPOSED FROM FY 2008 FY 2009 FY 2008 % GENERAL FUND OPERATIONS $43,155,623 $44,571,818 $1,416,195

More information

PICKENS COUNTY FINANCIAL SUMMARY

PICKENS COUNTY FINANCIAL SUMMARY PICKENS COUNTY FINANCIAL SUMMARY GOVERNMENTAL FUND TYPES GENERAL DEBT SPECIAL CAPITAL ENTERPRISE TOTAL TOTAL FUND SERVICE REVENUES PROJECTS FUNDS FY 2008 FY 2007 REVENUES Taxes $ 22,205,272 $ 2,410,503

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 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

Archuleta County, Colorado

Archuleta County, Colorado Archuleta County, Colorado Ken Feyen Annual Budget For the Fiscal Year January 1, December 31, TABLE OF CONTENTS INTRODUCTION Budget Message... 1 Budget Calendar... 6 Basis of Presentation, Budgeting

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

KOOTENAI COUNTY IDAHO ADOPTED BUDGET FY-2009

KOOTENAI COUNTY IDAHO ADOPTED BUDGET FY-2009 KOOTENAI COUNTY IDAHO ADOPTED BUDGET FY2009 APPROVED IN PUBLIC HEARING ON SEPTEMBER 2, 2008 COMPILED BY THE AUDITORS' OFFICE DANIEL J. ENGLISH AUDITOR , Idaho: FY 2009 Adopted Budget Table of Contents

More information

MINNESOTA CITY/COUNTY SUMMARY BUDGET DATA FORM INSTRUCTIONS

MINNESOTA CITY/COUNTY SUMMARY BUDGET DATA FORM INSTRUCTIONS Minnesota Statute 6.745 requires all Minnesota cities and counties to provide summary budget data to the Office of the State Auditor at the time they approve their budgets. This information helps state

More information

Gunnison County Gunnison, Colorado. Financial Statements December 31, 2005

Gunnison County Gunnison, Colorado. Financial Statements December 31, 2005 Gunnison County Gunnison, Colorado Financial Statements December 31, 2005 Financial Report December 31, 2005 Table of Contents Page INDEPENDENT AUDITOR'S REPORT Management s Discussion and Analysis A1

More information

VILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS

VILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS APPROPRIATIONS A 1010 Legislative - Village Trustees: Trustees 26,000 26,000 A 1110 Judicial - Justices: Justices 28,500 28,500 Prosecutor/Steno Prosecutor 14,000 18,000 Steno 6,000 6,000 Contractual 7,000

More information

BUDGET ORDINANCE NO. O Part I Operation of County Government

BUDGET ORDINANCE NO. O Part I Operation of County Government BUDGET ORDINANCE BUDGET ORDINANCE NO. O-17-11 A BUDGET ORDINANCE RELATING TO THE FISCAL AFFAIRS OF SPARTANBURG COUNTY MAKING APPROPRIATIONS THEREFORE, LEVYING TAXES FOR THE FISCAL YEAR BEGINNING JULY 1,

More information

INSTRUCTIONS FOR THE CITIZEN'S GUIDE SPREADSHEET

INSTRUCTIONS FOR THE CITIZEN'S GUIDE SPREADSHEET INSTRUCTIONS FOR THE CITIZEN'S GUIDE SPREADSHEET The spreadsheet is organized by tabs. The first tab to the right of the Instruction tab is titled "Data Input" and is the only tab where you should have

More information

Fund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD

Fund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD Summary Summary Fund FY 2015 FY 2016 YTD Original Budget Adjustments Current Budget July August FY 2018 YTD RESERVE BALANCE JULY 1st General Fund - 01 13,904,831 17,813,647 19,406,290 19,406,290 10,340,828-10,340,828

More information

Berrien County. Annual Budget

Berrien County. Annual Budget Berrien County 2019 Annual Budget Table of Contents Enabling Resolution... 3 Budget Overview Introduction... 5 All Funds Summary: All Funds Summary by Fund Type... 6 All Funds Budget History by Functional

More information

County of Kendall, Illinois Yorkville, Illinois. Financial Report Year Ended November 30, 2017

County of Kendall, Illinois Yorkville, Illinois. Financial Report Year Ended November 30, 2017 Yorkville, Illinois Financial Report Year Ended November 30, 2017 Year Ended November 30, 2017 Table of Contents Independent Auditor s Report 1-3 Management s Discussion and Analysis 4-14 Basic Financial

More information

Town Board P.S. A ,648 17,147 16, ,490 17,490 17, % Town Board C.E. A ,104 1, ,200 1,200 1,

Town Board P.S. A ,648 17,147 16, ,490 17,490 17, % Town Board C.E. A ,104 1, ,200 1,200 1, ADOPTED YEARS MODIFIED 12 MOS TENATIVE INARY BUDGET CHANGE %CHANGE ACTUAL SEPT. 1 THRU 8/30 BUDGET BUDGET FROM FROM Appropriations ********GENERAL FUND********** General Government Town Board P.S. A1010.1

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

Outline. 5 Year Forecast on major taxing funds. Council Comments, Questions, and Direction

Outline. 5 Year Forecast on major taxing funds. Council Comments, Questions, and Direction May 3, 2012 Page 1 Outline 5 Year on major taxing funds Library Fund Fire Fund Municipal i lservice Fund General Fund Council Comments, Questions, and Direction Page 2 5 Year Assumptions Property Tax Revenues

More information

K. Government Structure and Finance

K. Government Structure and Finance K. Government Structure and Finance 1. Government Structure Legislative Leadership The activities of the county are overseen by a seven member Board of Supervisors elected for four-year terms. The responsibilities

More information

MONTANA Preliminary Budget

MONTANA Preliminary Budget MONTANA 20182019 Preliminary Budget This preliminary budget contains the financial budget only. To learn more about Park County, please review the prior year's budget at parkcounty.org under Accounting/Finance.

More information

Carroll County, VA Revenue Summary FY2017

Carroll County, VA Revenue Summary FY2017 11010 Real Property Taxes 1 Current Year 13,176,764 13,777,800 13,859,516 81,716 2 Delinquent Taxes 659,912 1,400,000 1,202,624 (197,376) 5 Prepaid Real Estate Tax (6,649) Total 13,830,027 15,177,800 15,062,140

More information

ADAMS COUNTY, IDAHO FINANCIAL STATEMENTS

ADAMS COUNTY, IDAHO FINANCIAL STATEMENTS FINANCIAL STATEMENTS Year Ended September 30, 2014 Table of Contents FINANCIAL SECTION PAGE (S) Independent Auditor's Report.. 1-3 BASIC FINANCIAL STATEMENTS Government-Wide Financial Statements Statement

More information

2017 Budget Report November 2017

2017 Budget Report November 2017 EL PASO COUNTY COLORADO Budget Report November Sherri Cassidy Controller December 21, Presentation Overview 1. November Activity General Fund Unrestricted (within BoCC Discretion) 2. November Activity

More information

Section III BUDGET PREPARATION

Section III BUDGET PREPARATION Section III BUDGET PREPARATION Annual Budget Process Garfield County prepares a budget for the forthcoming fiscal year as required by Local Government Budget Law of Colorado. The Finance Department head

More information

Unexpended Balance. Unexpended Balance

Unexpended Balance. Unexpended Balance Summary of Town Budget Code Fund Appropriations & Provisions Estimated Revenues Unexpended Balance Amount to be Raised by Taxes A General $973,800.00 $968,710.00 $5,090.00 $0.00 DA Highway $533,100.00

More information

2019 Proposed Budget Garfield County, Colorado. Presented on October 8, 2018

2019 Proposed Budget Garfield County, Colorado. Presented on October 8, 2018 2019 Proposed Budget Garfield County, Colorado Presented on October 8, 2018 Budget Direction Balanced operating budget Any requested increases need full and detailed justification Look for efficiencies

More information