ACTUAL * COR ADMINISTRATION TARGETS * 2017 Target vs 2016 Target a) Number of New COR Registrations % Year (a)
|
|
- Madlyn Cross
- 5 years ago
- Views:
Transcription
1 23-Jun-16 Date Prepared Section 1(a): BUDGET - COR ACTIVITIES ACTUAL * COR ADMINISTRATION TARGETS * # Variance (b-a) % Variance (b/a) (12 months) 2016 YTD (6 months) Year 1 Year (a) Year (b) Total for 3 Years 2017 Target vs 2016 Target 2017 Target vs 2016 Target a) Number of New COR Registrations % b) Number of New OHS Certifications % c) Number of New RTW Certifications NA NA NA NA NA 0 d) Number of WorkSafeBC Initiated Verification Audits % e) Number of Certifying Partner Initiated QA Audits % f) Number of External Auditors Trained for the First Time (Initial) % g) Number of External Auditors Recertified % h) Number of Internal Auditors Trained for the First Time (Initial) - Large Employers i) Number of Internal Auditors Recertified - Large Employers j) Number of Internal Auditors Trained for the First Time (Initial) - Small Employers k) Number of Internal Auditors Recertified - Small Employers % % , % , % l) Certification Failed or Not Granted NA NA NA 0 Provide explanations for the variances between 2016 and 2017 targets in each of the COR Activities listed above a) b) c) d) e) f) g) h) i) j) k) WSBC Budget for COR July11 Tab: COR Budget Page 4 of 9
2 Section 1(b): BUDGET - COR ADMINISTRATION ACTUAL COR ADMINISTRATION BUDGET $ Variance (b-a) % Variance (b/a) (12 months) 2016 YTD (6 months) Year 1 Year (a) Year (b) Total for 3 Years 2017 Target vs 2016 Target 2017 Target vs 2016 Target Revenue: WorkSafeBC COR Operations Funding 530, , , , ,804 1,669,573-79,384-14% Interest Revenue Other Revenue (list individually) Total Revenue 530, , , , ,804 1,669,573-79,384-14% Compensation Expense: Salaries 226, , , , , ,000-88,000-27% Benefits 41,661 24,815 69,000 69,000 49, ,000-20,000-29% Consultants & Contractors 25,587 20,019 48,790 32,600 50, ,390 17,400 53% Other Expense: Accounting & Legal Fees ,000 2,000 2,000 9, % Advertising & Sponsorships 0 0 7,000 4, ,008-4,008 - Board Expenses 0 0 4, , Building Maintenance & Repairs 15,068 2,917 15,068 7,000 17,000 39,068 10, % Telecommunications & Freight 0 0 7, ,000-7,000 - Conference Registration and Meeting Expenses 0 0 2,400 2,400 7,000 11,800 4, % Furniture & Equipment % Office Supplies 2, , % Property Taxes & General Insurance Publications & materials 0 1,100 2,000 8,540 5,000 15,540-3,540-41% Rent - Office 17,023 8,335 17,023 20,004 20,000 57, % Technology 94,780 31,250 94,780 75,000 83, ,780 8,000 11% Training - Staff 0 0 2,000 1, ,008-1,008 - Travel 13,852 1,805 28,645 15,860 20,000 64,505 4,140 26% Miscellaneous Total Expenses 438, , , , ,804 1,670,467-79,420-14% Revenue less Expenses 91,582 84, Note: Any significant expense account (>$50,000) included in 2017 budget and any significant variances (>20%) should be explained in Section 5 below. WSBC Budget for COR July11 Tab: COR Budget Page 5 of 9
3 Section 2: RESERVE FUND - COR Opening Balance 164, , ,068 Drawdown (-) 91,582 (16,188) Add Surplus Retained in Reserve Fund Additional Funds Requested Ending Balance 256, , ,068 Describe the reason(s) for any drawdown of COR Reserve Fund in the current year Section 3: COMPENSATION ACTUAL 2016 Year 1 COR ADMINISTRATION BUDGET Year Year List the top ten highest compensated positions, including consultants (who are contracted on an ongoing basis), in the following annual compensation categories: 1. Number of positions with compensation $1 $39, Number of positions with compensation $40,000 $79, Number of positions with compensation $80,000 $119, Number of positions with compensation $120,000 $159, Number of positions with compensation $160,000 $199, Number of positions with compensation $200,000 $249, Number of positions with compensation $250,000 $299, Number of positions with compensation $300,000 $349, Number of positions with compensation $350,000 and over WSBC Budget for COR July11 Tab: COR Budget Page 6 of 9
4 Section 4: EXPENSE ALLOCATION - COR a) Describe the method or formula used in the 2017 budget to allocate common expenses and/or overhead expenses shared between COR operations and COR administration or shared between the organization's head office and COR operations (e.g., based on staffing FTE or square footage of office) BC is allocated 20% of all common expenses per FTE. The IT Support Costs, Building & Services and Rent-Office are allocated based on FTE. b) List the expenses and amounts that have been allocated in (1) and included in the 2017 budget in Section 1. n/a c) Has the expense allocation method used in the 2017 budget changed from previous year? If it has changed, explain why. n/a WSBC Budget for COR July11 Tab: COR Budget Page 7 of 9
5 Section 5: EXPLANATION OF SIGNIFICANT EXPENSE AMOUNTS, SIGNIFICANT VARIANCES, AND FUNDING INCREASES a) Provide an explanation for any funding increase over the 2016 funding amount, if applicable. b) Provide an explanation for any funding increase over the 2017 funding forecast amount included in rates setting, if applicable. c) Any significant expense account (>$50,000) included in the 2017 budget, excluding salaries, should be explained here. Technology: Technology costs for the COR program include 20% of the annual ec-audittool licensing costs ($220,000 total / $44,000 BC portion) as well as IT support and imis per user license fees and costs ($10,600/FTE plus software costs and annual inflation increases. d) Any significant expense account variance (>20%), including salaries, between 2016 budget and 2017 funding request should be explained here. Section 6: APPROVAL Approved by Organization Board Chair: (signature) Duane Mather Date Approved: 6-Sep-16 WSBC Budget for COR July11 Tab: COR Budget Page 5 of 9
6 23-Jun-16 Date Prepared Activity Categories COR BUDGET ALLOCATION Overhead (Fixed Costs) Auditor Training Marketing / Outreach Program Development Desktop QA Auditor QA Employer Audit QA (WIVA) 2017 Budget Total Revenue: WorkSafeBC COR Operations Funding 490, ,804 Interest Revenue - - Other Revenue Total Revenue 490, ,804 Compensation Expense: Salaries 237, ,000 Benefits 49,000 49,000 Consultants & Contractors ,000 50,000 Subtotal 286, , ,000 Other Expense: Accounting & Legal Fees 2,000 2,000 Advertising & Sponsorships Board Expenses - - Building Maintenance & Repairs 17,000 17,000 Telecommunications & Freight - - Conference Registration and Meeting Expenses 3,000 1,000 3, ,000 Furniture & Equipment Office Supplies Property Taxes & General Insurance - - Publications & materials 5, ,000 Rent - Office 20,000 20,000 Technology 83, ,000 Training - Staff - - Travel 14,000 6, ,000 Miscellaneous - - Subtotal 144,804 7,000 3, ,804 Total Expenses 430,804 7,000 3, , ,804 Revenue less Expenses 60,000 (7,000) (3,000) (50,000) - WSBC Budget for COR July11 Tab: COR Budget-sub-schedule Page 6 of 9
7 23-Jun-16 Date Prepared Fixed costs include salaries, rent, and expenses such as accounting and legal fees which are approximately the same year over year and are not optional. Fixed costs are often referred to as overhead costs and do not generally fluctuate directly with activities. You may find it helpful to provide monthly breakdown to determine annual totals, it is optional. You must enter the annual total in column titled "Total." Fixed Costs Budget Worksheet Revenue: Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total WorkSafeBC COR Administration Funding * 490,804 Interest Revenue - Other Revenue - - Total Revenue ,804 Compensation Expense Salaries 237,000 Benefits 49,000 Consultants & Contractors Subtotal ,000 Other Expense: Accounting & Legal Fees 2,000 Advertising and Sponsorship - Board Expenses - Building Maintenance & Repairs 17,000 Telecommunications & Freight - Conference Registration & Meeting Expenses 3,000 Furniture & Equipment 300 Office Supplies 504 Property Taxes & General Insurance - Publications & materials 5,000 Rent - Office 20,000 Technology 83,000 Training - Staff - Travel 14,000 Miscellaneous - Subtotal ,804 Total Expenses ,804 * Note: This is total the funding amount requested from WorkSafeBC to cover both fixed and variable costs. 490,804 WSBC Budget for COR July11 Tab: COR Fixed Costs Page 7 of 9
8 23-Jun-16 Date Prepared Use this worksheet to describe activities that would vary from year to year and that would not be covered by the fixed costs of your association. For example, a training program run by a salaried staff member at the HSA's usual operating location would not be included here. But activities that require additional rental spaces, materials to be created, or consultants to be hired should be included. Include the reference number of the corresponding work plan item in the first column (i.e., column A). If more rows are required, please click on the "2" symbol on the top left corner of the screen to unhide additional rows. Workplan Item Ref # 1 WIVA Activities / Initiatives Budget (Variable Costs) Worksheet Activity Activity Category Description / Objective Revenue Employer Audit QA (WIVA) Conduct 10 Consultants / Contractors Conference Registration and Meeting Expenses Publications / Materials Expense Category Advertising & Sponsorships Technology Travel Net 50,000 (50,000) 3 Conduct onsite audit reviews Auditor Training Conduct 8 6,000 (6,000) 4 Marketing - attend BC conference Marketing / Outreach 1 conference 2,000 (2,000) 2 Auditor workshops Auditor Training Conduct 2 workshops 1,000 (1,000) 2 Employer workshops Marketing / Outreach Conduct 2 workshops 1,000 (1,000) Total - 50,000 4, ,000 (60,000) WSBC Budget for COR July11 Tab: COR Variable Costs Page 8 of 9
9 23-Jun-16 Date Prepared COR BUDGET - STAFFING COUNT FTE = Full Time Equivalent ACTUAL FTE BUDGET FTE BUDGET FTE STAFF POSITIONS HSA COR IRI IRI Total FTE HSA COR IRI IRI Total FTE HSA COR IRI IRI Total FTE Position BC COR 11 FTE'S - 20% Calgary Executive Calgary Managers Calgary Program Managers Calgary Project Advisor Calgary Program Advisor Calgary Program Administrators Calgary Audit Analysts Total FTE - Staff CONSULTANTS/CONTRACTORS *** HSA COR IRI IRI Total FTE HSA COR IRI IRI Total FTE HSA COR IRI IRI Total FTE Position Total FTE - Consultants EXAMPLE - STAFF POSITIONS - FTE's HSA COR IRI IRI Total FTE Position Manager - HSA (full time) Manager - HSA/ COR (full time) * Admin Support - COR/ IRI (full time) Admin Support - HSA/IRI (part time) ** Total FTE - Staff EXAMPLE - CONSULTANTS/CONTRACTORS - FTE's HSA COR IRI IRI Total FTE Position HSA - Trainer 40 hours per week) HSA-Trainer for course A 20 hours per week) COR - Audit Trainers 20 hours per week) HSA/IRI Trainer hrs per week) Total FTE - Consultants How to count FTE for staff: This is a headcount of staff and a cost allocation of their time spent on each program. * Eg: a full-time manager who spends 75% of time on HSA and 25% on COR, enter as HSA 0.75 FTE and COR 0.25 FTE count. See example to the left. ** Eg: a part-time staff who works half time and spends 60% on HSA and 40% on IRI, then enter HSA 0.3 FTE and IRI 0.2 FTE. See example to the left. Legend of acronyms: HSA - Health and Safety Association Operations COR - COR Program Administration IRI - Injury Reduction Initiative (not HSA or COR) FTE - Full time equivalent *** Consultants/contractors - List of consultants/contractors who work significant hours in operations and on a continuous basis. How to count FTE for consultants/contracts: If consultants are paid by the hour, use the same standard hours per work week as the full-time staff in your FTE calculation. E.g., a consultant hired for 40 hours per week (same as full time staff hours) for the full year for HSA, enter the consultant as 1 HSA FTE. See example to the left. WSBC Budget for COR July11 Tab: Staffing Page 9 of 9
* Figures should match those in application form
BC Construction Safety Alliance 10-Sep-15 Date Prepared Funding Period: From Jan 1, to Dec 31, Section 1(a): BUDGET - COR ACTIVITIES 2014 (12 months) ACTUAL * COR ADMINISTRATION BUDGET * YTD (6 months)
More informationSmallBizU WORKSHEET 1: REQUIRED START-UP FUNDS. Online elearning Classroom. Item Required Amount ($) Fixed Assets. 1 -Buildings $ 2 -Land $
WORKSHEET 1: REQUIRED START-UP FUNDS Item Required Amount () Fixed Assets 1 -Buildings 2 -Land 3 -Initial Inventory 4 -Equipment 5 -Furniture and Fixtures 6 -Vehicles 7 Total Fixed Assets Working Capital
More informationReview of Membership Developments
RIPE Network Coordination Centre Review of Membership Developments 7 October 2009/ GM / Lisbon http://www.ripe.net 1 Applications development RIPE Network Coordination Centre 140 120 100 80 60 2007 2008
More informationWESTWOOD LUTHERAN CHURCH Summary Financial Statement YEAR TO DATE - February 28, Over(Under) Budget WECC Fund Actual Budget
WESTWOOD LUTHERAN CHURCH Summary Financial Statement YEAR TO DATE - February 28, 2018 General Fund Actual A B C D E F WECC Fund Actual Revenue Revenue - Faith Giving 1 $ 213 $ 234 $ (22) - Tuition $ 226
More informationSummary 5 Year Cash Flow Projections
Summary 5 Year Cash Flow Projections Yr 1 Yr 2 Yr 3 Yr4 Yr5 Totals Revenues and Costs Gross Revenue Cost of Goods Sold Gross Profit - 6,120,375 13,808,906 31,748,975 74,022,126 125,700,382-1,530,094 3,452,227
More informationRevenue SFY 2016 Budget * Beginning
Revenue SFY 2016 Budget * Beginning SFY 2016 Total SFY 2017 Total 201517 Total Revenue Source Balance Jul15 Aug15 Sep15 Oct15 Nov15 Dec15 Jan16 Feb16 Mar16 Apr16 May16 Jun16 State 17T 2,359,833 2,359,833
More informationBusiness & Financial Services December 2017
Business & Financial Services December 217 Completed Procurement Transactions by Month 2 4 175 15 125 1 75 5 2 1 Business Days to Complete 25 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 217 Procurement
More informationCost Estimation of a Manufacturing Company
Cost Estimation of a Manufacturing Company Name: Business: Date: Economics of One Unit: Manufacturing Company (Only complete if you are making a product, such as a bracelet or beauty product) Economics
More informationPre-Existing Condition Insurance Plan Washington State (PCIP-WA) November 2014 Financial Review
Pre-Existing Condition Insurance Plan Washington State (PCIP-WA) November 2014 Financial Review 1. Financial Statements November 2014 U Sheet Due to the timing of the HHS reimbursement receipts, there
More informationPre-Existing Condition Insurance Plan Washington State (PCIP-WA) January 2012 Financial Review
Pre-Existing Condition Insurance Plan Washington State (PCIP-WA) January 2012 Financial Review 1. Financial Statements January 2012 U Sheet Due to the timing of the HHS reimbursement receipts, there is
More informationPre-Existing Condition Insurance Plan Washington State (PCIP-WA) February 2012 Financial Review
Pre-Existing Condition Insurance Plan Washington State (PCIP-WA) February 2012 Financial Review 1. Financial Statements February 2012 U Sheet Due to the timing of the HHS reimbursement receipts, there
More informationPre-Existing Condition Insurance Plan Washington State (PCIP-WA) June 2014 Financial Review
Pre-Existing Condition Insurance Plan Washington State (PCIP-WA) June 2014 Financial Review 1. Financial Statements June 2014 U Sheet Cash on Hand at the end of June 2014 is $14 K. The entire $14 K is
More informationFiscal Year 2018 Project 1 Annual Budget
Fiscal Year 2018 Project 1 Annual Budget Table of Contents Table Page Summary 3 Summary of Costs Table 1 4 Treasury Related Expenses Table 2 5 Summary of Full Time Equivalent Table 3 6 Positions Cost-to-Cash
More informationHIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of July 31
Unaudited Balance Sheet As of July 31 Total Enrollment: 407 Assets: Cash $ 9,541,661 $ 1,237,950 Invested Cash 781,689 8,630,624 Premiums Receivable 16,445 299,134 Prepaid 32,930 34,403 Assessments Receivable
More informationHIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of January 31
Unaudited Balance Sheet As of January 31 Total Enrollment: 371 Assets: Cash $ 1,408,868 $ 1,375,117 Invested Cash 4,664,286 4,136,167 Premiums Receivable 94,152 91,261 Prepaid 32,270 33,421 Assessments
More informationUnrestricted Cash / Board Designated Cash & Investments December 2014
Unrestricted Cash / Board Designated Cash & Investments December 2014 25.0 20.0 21.0 20.8 18.9 19.9 15.0 10.0 11.5 12.8 11.6 9.1 10.4 9.8 11.1 10.2 9.8 17.0 16.8 15.4 14.7 14.2 14.1 13.6 13.0 12.0 10.2
More informationCONNECT FOR HEALTH COLORADO
CONNECT FOR HEALTH COLORADO FISCAL YEAR 2017 BUDGET BOARD OF DIRECTORS PRESENTATION JUNE 13, 2016 1 Key Fiscal Year 2017 Budget Assumptions Carrier fee of 3.5% of exchange generated premiums for entire
More informationWashington State Health Insurance Pool Treasurer s Report February 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report February 2018 Financial Review 1. 2017 Interim III Assessment Required An assessment of $8.5 M was required to adequately fund the pool until the
More informationCONNECT FOR HEALTH COLORADO
CONNECT FOR HEALTH COLORADO FISCAL 2017 BUDGET FINANCE AND OPERATIONS COMMITTEE MAY 23, 2016 1 Key FY 2017 Budget Assumptions Carrier fee of 3.5% for entire period, Special Fee Assessment of $1.80 per
More informationPre-Existing Condition Insurance Plan Washington State (PCIP-WA) June 2011 Financial Review
Pre-Existing Condition Insurance Plan Washington State (PCIP-WA) June 2011 Financial Review 1. Financial Statements June 2011 UBalance Sheet Due to the timing of the HHS reimbursement receipts, there is
More informationNATIONAL PTA. FINANCIAL STATEMENTS September (Unaudited)
NATIONAL PTA FINANCIAL STATEMENTS September 2016 TABLE OF CONTENTS Executive Summary 1 National PTA Statement of Financial Position A 1 Statement of Net Assets A 4 Statement of Activities Actual vs. Budget
More informationWashington State Health Insurance Pool Treasurer s Report January 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report January 2018 Financial Review 1. 2017 Interim III Assessment Required An assessment of $8.5 M was required to adequately fund the pool until the
More informationWashington State Health Insurance Pool Treasurer s Report September 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report September 2018 Financial Review 1. 2018 Interim III Assessment Required An assessment of $8.5 M was required to adequately fund the pool until
More informationWashington State Health Insurance Pool Treasurer s Report March 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report March 2018 Financial Review 1. 2017 Interim III Assessment Required An assessment of $8.5 M was required to adequately fund the pool until the
More informationWashington State Health Insurance Pool Treasurer s Report April 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report April 2018 Financial Review 1. 2018 Interim I Assessment Required An assessment of $7.0 M is required to adequately fund the pool until the next
More informationPre-Existing Condition Insurance Plan Washington State (PCIP-WA) January 2011 Financial Review
Pre-Existing Condition Insurance Plan Washington State (PCIP-WA) January 2011 Financial Review 1. Financial Statements January 2011 UBalance Sheet Cash on Hand at the end of January 2011 is $30 K, which
More informationPre-Existing Condition Insurance Plan Washington State (PCIP-WA) June 2013 Financial Review
Pre-Existing Condition Insurance Plan Washington State (PCIP-WA) June 2013 Financial Review 1. Financial Statements June 2013 U Sheet Due to the timing of the HHS reimbursement receipts, there is no available
More informationHUD NSP-1 Reporting Apr 2010 Grantee Report - New Mexico State Program
HUD NSP-1 Reporting Apr 2010 Grantee Report - State Program State Program NSP-1 Grant Amount is $19,600,000 $9,355,381 (47.7%) has been committed $4,010,874 (20.5%) has been expended Grant Number HUD Region
More informationWashington State Health Insurance Pool Treasurer s Report January 2017 Financial Review
Washington State Health Insurance Pool Treasurer s Report January 2017 Financial Review 1. 2016 Interim III Assessment Required An assessment of $8.5 M is required to adequately fund the pool until the
More informationWashington State Health Insurance Pool Treasurer s Report August 2017 Financial Review
Washington State Health Insurance Pool Treasurer s Report August 2017 Financial Review 1. 2017 Interim I Assessment Required An assessment of $9.5 M was required to adequately fund the pool until the next
More informationWashington State Health Insurance Pool Treasurer s Report December 2017 Financial Review
Washington State Health Insurance Pool Treasurer s Report December 2017 Financial Review 1. 2017 Interim III Assessment Required An assessment of $8.5 M is required to adequately fund the pool until the
More informationBeginning Date: January 2016 End Date: June Managers in Zephyr: Benchmark: Morningstar Short-Term Bond
Beginning Date: January 2016 End Date: June 2018 Managers in Zephyr: Benchmark: Manager Performance January 2016 - June 2018 (Single Computation) 11200 11000 10800 10600 10400 10200 10000 9800 Dec 2015
More informationBeginning Date: January 2016 End Date: September Managers in Zephyr: Benchmark: Morningstar Short-Term Bond
Beginning Date: January 2016 End Date: September 2018 Managers in Zephyr: Benchmark: Manager Performance January 2016 - September 2018 (Single Computation) 11400 - Yorktown Funds 11200 11000 10800 10600
More informationTHE B E A CH TO WN S O F P ALM B EA CH
THE B E A CH TO WN S O F P ALM B EA CH C OU N T Y F LO R I D A August www.luxuryhomemarketing.com PALM BEACH TOWNS SINGLE-FAMILY HOMES LUXURY INVENTORY VS. SALES JULY Sales Luxury Benchmark Price : 7,
More informationCitizens Property Insurance Corporation Core Insurance Solution Update. v ISAC
Citizens Property Insurance Corporation Core Insurance Solution Update v.09.12.14 ISAC Delivery Update Topics: Personal Lines Claims and Policy/Billing Status Update Schedule Overview Budget Highlights
More informationInvestit Software Inc. INVESTOR PRO CANADA 20 UNIT CONDOMINIUM DEVELOPMENT EXAMPLE
INVESTOR PRO CANADA 20 UNIT CONDOMINIUM DEVELOPMENT EXAMPLE INTRODUCTION This example uses the Development Condominium template. This practice example consists of two Sections; 1. The input information
More informationTERMS OF REFERENCE FOR THE INVESTMENT COMMITTEE
I. PURPOSE The purpose of the Investment Committee (the Committee ) is to recommend to the Board the investment policy, including the asset mix policy and the appropriate benchmark for both ICBC and any
More informationXML Publisher Balance Sheet Vision Operations (USA) Feb-02
Page:1 Apr-01 May-01 Jun-01 Jul-01 ASSETS Current Assets Cash and Short Term Investments 15,862,304 51,998,607 9,198,226 Accounts Receivable - Net of Allowance 2,560,786
More informationNR614: Foundations of Health Care Economics, Accounting and Financial Management
NR614: Foundations of Health Care Economics, Accounting and Financial Management WEEK 7: Budgeting SLIDE 1: Week 7: Week Seven Sample Problem: Budgeting... There is one sample problem provided in week
More information2017 Operating Budget
Financial Schedules & Supporting Information Board of Governors Meeting December 07, 2016 Board of Governors Chris Gardner, Chairman of the Board Don Glisson, Vice Chair Gary Aubuchon Juan Cocuy James
More information1. Summary E&S is in the process of completing the internal compliance reviews for Q1 through Q3 of FY17.
NAHAC FINANCE SUMMARY Prepared By: Chantell Legacy Date Prepared: 11/21/2017 1. Summary E&S is in the process of completing the internal compliance reviews for Q1 through Q3 of FY17. 2. Finance Report
More informationCPA Australia Plan Your Own Enterprise Competition
Financial Plan Your financial plan should include: 1. A list of Start-Up Costs and how these will be paid for (eg from savings, bank loan or family loan) 2. A Breakeven Analysis, which includes: a list
More informationFinance Report for DCEO Steering Group. Financial Year 2017/18, June Executive Summary
Finance Report for DCEO Steering Group Financial Year 2017/18, June 2017 Executive Summary The Qtr 1 budget review has been included as an appendix to this report with commentary and a draft budget for
More informationFinance Report for DCEO Steering Group. Financial Year 2017/18, August Executive Summary
Finance Report for DCEO Steering Group Financial Year 2017/18, August 2017 Executive Summary Partially through quarter 2, forecast and costs remain within our accepted variance level. There are no material
More informationKey IRS Interest Rates After PPA
Key IRS Rates - After PPA - thru 2011 Page 1 of 10 Key IRS Interest Rates After PPA (updated upon release of figures in IRS Notice usually by the end of the first full business week of the month) Below
More informationConstructing a Cash Flow Forecast
Constructing a Cash Flow Forecast Method and Worked Example A cash flow forecast shows the estimates of the timing and amounts of cash inflows and outflows over a period of time. The sections of a cash
More informationCash & Liquidity The chart below highlights CTA s cash position at December 2017 compared to December 2016.
To: Chicago Transit Authority Board From: Jeremy Fine, Chief Financial Officer Re: Financial Results for December 2017 Date: February 14, 2018 I. Summary CTA s financial results are $4.7 million favorable
More informationCash & Liquidity The chart below highlights CTA s cash position at March 2017 compared to March 2016.
To: Chicago Transit Authority Board From: Jeremy Fine, Chief Financial Officer Re: Financial Results for March 2017 Date: May 10, 2017 I. Summary CTA s financial results are $0.6 million favorable to budget
More informationSpheria Australian Smaller Companies Fund
29-Jun-18 $ 2.7686 $ 2.7603 $ 2.7520 28-Jun-18 $ 2.7764 $ 2.7681 $ 2.7598 27-Jun-18 $ 2.7804 $ 2.7721 $ 2.7638 26-Jun-18 $ 2.7857 $ 2.7774 $ 2.7690 25-Jun-18 $ 2.7931 $ 2.7848 $ 2.7764 22-Jun-18 $ 2.7771
More informationAug 7, 2017 Board of Directors Meeting. YTD June 2017 Financial Results
Aug 7, 2017 Board of Directors Meeting YTD June 2017 Financial Results 1 YTD June2017 Statement of Operations The YTD financials reflect $1.576M gift in kind revenue and expense for the Sharon Stone PSA
More informationACCT 101 GROUP PROJECT INSTRUCTIONS
ACCT 101 GROUP PROJECT INSTRUCTIONS This project is to be completed as a group. All group members should actively participate in the project and it is up to the group to decide who will be responsible
More informationCash & Liquidity The chart below highlights CTA s cash position at September 2017 compared to September 2016.
To: Chicago Transit Authority Board From: Jeremy Fine, Chief Financial Officer Re: Financial Results for September 2017 Date: November 15, 2017 I. Summary CTA s financial results are $7.7 million favorable
More informationHOLLY DRIVE LEADERSHIP ACADEMY CASHFLOW PROJECTIONS FISCAL YEAR
FISCAL YEAR 201920 2020 2020 PRIOR YEAR P2 P1 P2 201920 201920 Jul19 Aug19 Sep19 Oct19 Nov19 Dec19 Jan20 Feb20 Mar20 Apr20 May20 Jun20 Accrual Actuals INCOME 80118096 Local Control Funding Formula Sources
More informationFEBRUARY 2015 FINANCE REPORT FOR ET DISCUSSION FINANCIAL OVERVIEW & KEY RISK AREAS
1 FINANCE REPORT FOR ET DISCUSSION FEBRUARY 2015 FINANCIAL OVERVIEW & KEY RISK AREAS DP Income Year to date actual income is 15.78M against a forecasted budget year to date of 15.75M, a difference of 32k.
More informationSCHOOL BOARD OF POLK COUNTY
SCHOOL BOARD OF POLK COUNTY P.O. BOX 391 1915 SOUTH FLORAL AVENUE BARTOW, FLORIDA 33831 BARTOW, FLORIDA 33830 (863) 534-0500 SUNCOM 515-1321 FAX (863) 534-0705 April 14, 2015 To: School Board Members Kathryn
More informationManagement Reports. June for PREPARED BY POWERED BY
Management Reports for June 217 PREPARED BY POWERED BY Contents 1. Management Reports Cashflow Forecast Actual vs Budget P&L Forecast Where Did Our Money Go? Net Worth 2. Understanding your Reports 3.
More informationOhlone Community College District
Ohlone Community College District General Obligation Bond Refinancing Overview June 8, 2016 Outstanding General Obligation Bonds Issue Date Issue Amount Description Call Date Maturity Outstanding 6/19/2002
More informationRe: Project No Pacific Northern Gas (N.E.) Ltd Revenue Requirements Application Update for Fort St. John/Dawson Creek Division
B-7 Craig P. Donohue Director, Regulatory Affairs & Gas Supply Pacific Northern Gas Ltd. Suite 950 1185 West Georgia Street Vancouver, BC V6E 4E6 Tel: (604) 691-5673 Tel: (604) 697-6210 Email: cdonohue@png.ca
More informationGeneral Fund Revenue
Millions Percent of Kathy Steinert, Director of Fiscal Services Phone: 541.923.8927 145 SE Salmon Ave Redmond, OR 97756 kathy.steinert@redmond.k12.or.us Date: May 23, 2014 To: Redmond School District Board
More informationTop NYMEX Crude Oil Options Daily Market Update
Options Volume and Open Interest: Last 5 Trade Days Options Volume and Open Interest: Last 12 Months Trade Date Globex ClearPort Pit Total Volume % Volume % Volume % Volume 11/13/2017 141,096 71% 58,191
More informationSCHEDULE and 2019 Budget Assumptions
SCHEDULE 3.4 2018 and 2019 Budget Assumptions 1 2018-19 Budgets Assumptions 2 3 The following assumptions were used by EGNB in the development of its 2018 and 2019 Budgets: 4 5 Budget Item Assumption 6
More informationBuad 195 Chapter 4 Example Solutions, Pre-Midterm Page 1 of 9
Buad 195 Chapter 4 Example Solutions, Pre-Midterm Page 1 of 9 Example 1 4-5 page 116 Ross Pro s Sports Equipment + Projected sales... 4,800 units + Desired ending inventory... 480 (10% 4,800) Beginning
More informationDraft 1. Jen Kelly Director of Finance & HR
2014 Business Plan and Budget Draft 1 Jen Kelly Director of Finance & HR 1 2014 Budget Overview 2 Increase in penalty sanctions ($915,500 vs. $51,000) Staffing Addition of.88 FTEs compared to 2013 budget
More informationKey IRS Interest Rates After PPA
Key IRS Interest After PPA (updated upon release of figures in IRS Notice usually by the end of the first full business week of the month) Below are Tables I, II, and III showing official interest rates
More informationBoard of Directors October 2018 and YTD Financial Report
Board of Directors October 2018 and YTD Financial Report Consolidated Financial Results Operating Margin October ($30,262) $129,301 ($159,563) Year-to-date $292,283 $931,358 ($639,076) Excess of Revenue
More informationMitchell Electric Charitable Fund PO Box 409 Camilla, GA (229) or FAX:
Mitchell Electric Charitable Fund PO Box 409 Camilla, GA 31730 (229) 336-5221 or 1-800-479-6034 FAX: 229-336-7088 For Office use only: Agency / Organization Application All attached sheets, including financial
More informationFinancial Report - FY 2017 Year to Date May 31, 2017
Financial Report - FY 2017 Year to Date July 19, 2017 1 Major Highlights Revenue Sales tax remittances received through YTD April 2017 are 4.2% higher than YTD April 2016 Plaza Saltillo lease income budgeted
More informationTUVALU TREASURY GOVERNMENT OF TUVALU MONTHLY REPORTING DASHBOARD. November 2016
TUVALU TREASURY GOVERNMENT OF TUVALU MONTHLY REPORTING DASHBOARD November 2016 Millions Government of Tuvalu Expenditure Analysis Annual Trends of Major Government Expenditures Personnel Costs Grants and
More informationHealth Care Reform Employer Mandate Compliance Roadmap
Health Care Reform Employer Mandate Compliance Roadmap Ben Conley (312) 460-5228 bconley@seyfarth.com Seyfarth Shaw LLP April 7, 2015 Today s Roadmap Is my company subject to the mandate? When does the
More informationIntegrated Financial Projections
=> unprotect worksheet (password: 0000) and replace by your own logo! Integrated Financial Projections Company name Legal form Model name Author X-ample Computech Ltd. Limited 5 Year Forecast TR File name
More informationGOVERNMENT OF TUVALU MONTHLY REPORTING DASHBOARD. September 2016
GOVERNMENT OF TUVALU MONTHLY REPORTING DASHBOARD September 2016 Millions Annual Trends of Major Government Expenditures Current Year to Date Expenditures () $20 $18 $16 Personnel Costs Grants and Subsidies
More informationGOVERNMENT OF TUVALU. August 2016
TUVALU TREASURY GOVERNMENT OF TUVALU MONTHLY REPORTING DASHBOARD August 2016 Millions Government of Tuvalu Expenditure Analysis Annual Trends of Major Government Expenditures Current Year to Date Expenditures
More informationFactor Leave Accruals. Accruing Vacation and Sick Leave
Factor Leave Accruals Accruing Vacation and Sick Leave Factor Leave Accruals As part of the transition of non-exempt employees to biweekly pay, the UC Office of the President also requires standardization
More informationTR-1: Standard form for notification of major holdings
TR-1: Standard form for notification of major holdings NOTIFICATION OF MAJOR HOLDINGS (to be sent to the relevant issuer and to the FCA in Microsoft Word format if possible) i 1a. Identity of the issuer
More informationReview of Registered Charites Compliance Rates with Annual Reporting Requirements 2016
Review of Registered Charites Compliance Rates with Annual Reporting Requirements 2016 October 2017 The Charities Regulator, in accordance with the provisions of section 14 of the Charities Act 2009, carried
More informationBilling and Collection Agent Report For period ending January 31, To NANC
Billing and Collection Agent Report For period ending January 31, 2016 To NANC February 4, 2016 NANPA FUND STATEMENT OF FINANCIAL POSITION JANUARY 31, 2016 Assets Cash Balance in bank account $ 3,587,973
More informationCity of St. Augustine. Vision
This Page Blank This Page Blank City of St. Augustine Vision Core Values Mission Guiding Principles Livability Authenticity Character Vitality Communication and Online Presence Historic Preservation Planning
More informationAlgo Trading System RTM
Year Return 2016 15,17% 2015 29,57% 2014 18,57% 2013 15,64% 2012 13,97% 2011 55,41% 2010 50,98% 2009 48,29% Algo Trading System RTM 89000 79000 69000 59000 49000 39000 29000 19000 9000 2-Jan-09 2-Jan-10
More informationVALENCIA COLLEGE FINANCIAL SUMMARY FISCAL YEAR As of March 31, 2016
VALENCIA COLLEGE FINANCIAL SUMMARY FISCAL YEAR 2015-16 As of March 31, 2016 Budgeted Annual Collected % Collected Revenue Year To Date Of Annual Enrollment Based 94,185,539 94,205,294 100% State Funding
More informationQuarterly Statistical Digest
Quarterly Statistical Digest August Volume 27, No. 3 The Statistical Digest is a quarterly publication of the Central Bank of The Bahamas, prepared by the Research Department for issue in February, May,
More informationSANTA FE ENERGY TRUST TAX INFORMATION REPORTING BOOKLET
SANTA FE ENERGY TRUST (E.I.N. 76-6081498) TAX INFORMATION REPORTING BOOKLET 1999 This booklet contains income tax reporting information necessary to complete 1999 Federal and State income tax returns.
More informationBilling and Collection Agent Report For period ending April 30, To NANC
Billing and Collection Agent Report For period ending April 30, 2011 To NANC May 17, 2011 STATEMENT OF FINANCIAL POSITION April 30, 2011 Assets Cash Balance in bank account $ 1,824,073 Receivable from
More informationStart the cashflow in the month you expect to receive theloan, regardless whether you have started
Cashflow Guidelines Please email to obtain a Excel format if needed. Please ensure the Start Up Cost sheet is filled out. State how much money you need for each item and specify the sources of financing:,
More informationWashington State Health Insurance Pool Treasurer s Report November 2014 Financial Review
Washington State Health Insurance Pool Treasurer s Report November 2014 Financial Review 1. 2014 Interim III and 2013 Final True-up Assessment Required An assessment of $2.0 M is required in order to adequately
More informationTR-1: Standard form for notification of major holdings
TR-1: Standard form for notification of major holdings NOTIFICATION OF MAJOR HOLDINGS (to be sent to the relevant issuer and to the FCA in Microsoft Word format if possible) i 1a. Identity of the issuer
More informationSales Tax Collection Report. For The Month Ending 03/31/14. February 2014 Sales
Sales Tax Collection Report For The Month Ending 03/31/14 February 2014 Sales Report Prepared By The Sales Tax Department 1 Sales Tax Report Table of Contents Page 3 Sales Tax Recap of Gross Receipts Collected
More informationMIAMI PARKING AUTHORITY
Revenue & Expenses Summary For the Five Months Ending February 28, 2019 Page 1 Adopted FY 2018 Actual Actual Actual Budget Actual Versus FY 2018 Versus 2019 Budget Year-To-Date $ $ $ $ % $ % Operating
More informationSUMMARY OF ADVISOR SERVICES
SUMMARY OF ADVISOR SERVICES Nationwide wants servicing your clients to be as easy as possible. That s why we created the Advisor Services Disclosure Form to help you comply with federal regulations governing
More information(Internet version) Financial & Statistical Report November 2018
(Internet version) Financial & Statistical Report November 2018 12/17/2018 Statement of Operations For the Period Ended November 30, 2018 (in millions) Current Month Year-to-Date Operating Revenue $ 31.4
More informationSCHEDULE 10 INDEX FACTOR
SCHEDULE 10 INDEX FACTOR SCHEDULE 10 INDEX FACTOR 1. GENERAL 1.1 Capitalized Terms Capitalized terms used in this Schedule have the definitions as set out in the Agreement to Design, Build, Finance and
More informationQUESTION 2. QUESTION 3 Which one of the following is most indicative of a flexible short-term financial policy?
QUESTION 1 Compute the cash cycle based on the following information: Average Collection Period = 47 Accounts Payable Period = 40 Average Age of Inventory = 55 QUESTION 2 Jan 41,700 July 39,182 Feb 18,921
More informationThe year to date is less than budget and prior year by 15.4 million and 11.6 million, respectively.
To: Chicago Transit Authority Board From: Jeremy Fine, Chief Financial Officer Re: Financial Results for September 2016 Date: November 16, 2016 I. Summary CTA s financial results are $0.3 million unfavorable
More information2011 Budget vs. Actual Status
2011 Budget vs. Actual Status (unaudited d results) ($ in millions, unless otherwise noted) Draft - For Discussion Purposes Only Cheryl Hussey Controller & Asst. Treasurer Budget & Priorities Working Group
More informationFinancial & Business Highlights For the Year Ended June 30, 2017
Financial & Business Highlights For the Year Ended June, 17 17 16 15 14 13 12 Profit and Loss Account Operating Revenue 858 590 648 415 172 174 Investment gains net 5 162 909 825 322 516 Other 262 146
More informationBilling and Collection Agent Report For period ending August 31, 2016 To B&C Working Group September 15, 2016
Billing and Collection Agent Report For period ending August 31, 2016 To B&C Working Group September 15, 2016 Welch LLP - Chartered Professional Accountants 123 Slater Street, 3 rd floor, Ottawa, ON K1P
More informationActual Actual Actual Actual Actual Actual Estimate Estimate Estimate Estimate Estimate Estimate Variance
General Fund Projected Revenue Expenditures vs. Budget Budget 20182019 ADMw = 1071 SSF/ADM = $8339 $ 8,930,719 Actual Actual Actual Actual Actual Actual Estimate Estimate Estimate Estimate Estimate Estimate
More informationLoveland City School District
Financial Forecast Summary & Report March 24, 2015 Brett Griffith, CFO Loveland City Schools (griffibr@lovelandschools.org) Forecast Purpose This forecast is intended to assist the school district in the
More informationGreat Lakes Community Action Partnership, Inc. Financial Dashboard For the period ending February 28, 2019
Financial Dashboard Cash Balances: Balance Sheet Current Last Month 9/30/2018 Current Last Month Year-to-Date Fund Group Gain (Loss): Operations Statements Corporate $ 1,117,912 $ 964,326 $ 611,684 Program
More informationGUJARAT ENERGY TRANSMISSION CORPORATION LIMITED MYT Petition, True-up Petition Formats - Transmission
Title Reference 1 Aggregate Revenue Requirement - Summary Sheet Form 1 2 Normative Operation and Maintenance Expenses Form 2 3 Operations and Maintenance Expenses Form 2.1 4 Transmission Network Details
More informationBeginning Date: January 2016 End Date: February Managers in Zephyr: Benchmark: Morningstar Short-Term Bond
Beginning Date: January 2016 End Date: February 2018 Managers in Zephyr: Benchmark: Manager Performance January 2016 - February 2018 (Single Computation) 11200 11000 10800 10600 10400 10200 10000 9800
More information