Orange Village Summary of Monthly and Year to Date Activity For Fiscal Year 2018 (thru June)

Size: px
Start display at page:

Download "Orange Village Summary of Monthly and Year to Date Activity For Fiscal Year 2018 (thru June)"

Transcription

1 Summary of ly and Year to Date Activity For Fiscal Year (thru June) BEG.BAL JAN.1, June Revenues Prior month ytd revenues Revenues June Expenses END.BAL. Prior month ytd expenses Expenses June 30, 101 GENERAL FUND 1,280, , ,345, ,968, , ,632, ,055, ,193, GENERAL FUND RESERVE 1,000, ,000, EMPLOYEE RETIREMENT RESERVE 56, , GENERAL FUND TOTAL 2,336, ,250, STREET MAINT./REPAIR FUND 101, , , , , , , , STATE HIGHWAY IMPROV. FUND 72, , , , , , , , /204 LAW ENFORCEMENT TRUST FUNDS 40, , , , , /206 POLICE COMPUTER & TRAINING FUNDS 9, , , , , , POLICE PENSION FUND 22, , , , , , , FEMA DISPATCH GRANT DEBT SERVICE FUND 147, , , , , , , CAPITAL IMPROVEMENT FUND 200, , , , , CAPITAL EQUIPMENT FUND 189, , , , , , , RECREATION CAP. IMP. FUND 17, , , , , , INFRASTRUCTURE LEVY FUND 426, , , , , , , TRUST & AGENCY FUNDS 168, , , , , , , , UNCLAIMED FUNDS 67, , , , , , , TOTALS 3,800, , ,406, ,063, , ,286, ,006, ,857,427.49

2 ORANGE VILLAGE TREASURER'S REPORT OF CASH BALANCES AS OF JUNE 30, FUND ALLOCATIONS OPERATING FUNDS PNC GENERAL CHECKING ACCOUNT 1,820, PNC MONEY MARKET ACCOUNT 2,393, PNC-MAYOR'S COURT ACCOUNT 2, PNC ZONE INCOME TAX ACCOUNT 28, TOTAL OPERATING FUNDS 4,244, INFRASTRUCTURE LEVY FUND S.T.A.R.-INFRASTRUCTURE LEVY FUND BALANCE 504, RESTRICTED ACCOUNTS ESCROW A/C-CONSTRUCTION PROJECTS 40, FEDERAL LAW ENFORCEMENT TRUST-PNC 24, STATE/LOCAL LAW ENFORCEMENT TRUST -PNC 18, POLICE PROFESSIONAL TRAINING A/C-PNC 6, TOTAL RESTRICTED ACCOUNTS 89, TOTAL CASH PER BANKS 4,839,636.50

3 Budget FUND 101: GENERAL FUND Property Tax 510, , % - 170, , Income Tax 4,614, , ,344, % 541, ,088, , , Intergovernmental 665, , , % 35, , (11,285.60) 7, Grant Income 66, , % , (239.96) (567.29) Charges for Services 125, , , % 4, , , , Fees, Fines & Permits 685, , , % 35, , , (93,683.02) Miscellaneous Income 233, , , % 6, , , Transfers General Fund 6,899, , ,474, % 623, ,968, , , Salary & Wages 1,461, , , % 109, , , Gov't Obligation 51, , , % 1, , , , Pensions 12, , % , (149.89) (3,144.42) Fringe Benefits 233, , , % 12, , , , Operating Expenses 283, , , , % 19, , , (5,517.77) Total Police 2,041, , , , % 143, , , , Fire Salary & Wages 849, , , % 58, , , , Gov't Obligation 66, , , % 3, , , , Pensions 28, , , % 2, , (229.39) (1,293.46) Fringe Benefits 7, , % Operating Expenses 60, , , , % 2, , , (10,714.49) Total Fire 1,012, , , , % 66, , , , Community Service Salary & Wages 208, , , % 15, , , , Gov't Obligation 6, , % , , Pensions 29, , , % 2, , , , Fringe Benefits 20, , , % 1, , (66.19) (2,298.49) Operating Expenses 36, , , % 4, , (3,010.05) (4,761.90) Total Community Service 300, , , % 23, , , , Rubbish Operating Expenses 203, , , , % 15, , , , Total Rubbish 203, , , , % 15, , , ,772.82

4 Budget 5015 Service Salary & Wages 501, , , % 42, , (4,071.28) (19,342.65) Gov't Obligation 18, , , % , , Pensions 70, , , % 5, , (437.40) 1, Fringe Benefits 141, , , % 9, , (301.35) (6,080.67) Operating Expenses 129, , , , % 4, , , , Total Service 860, , , , % 62, , , , Building & Land Operating Expenses 222, , , , % 15, , , (36,766.04) rec trails engineering; to be reimb Total Building & Land 222, , , , % 15, , , (36,766.04) 7018 Mayor's Office Salary & Wages 55, , , % 3, , , Gov't Obligation 1, , % Pensions 7, , % , Fringe Benefits 7, , % , , Operating Expenses 2, , % (50.39) 1, Total Mayor's Office 73, , , % 5, , , Council Salary & Wages 85, , , % 6, , , , Gov't Obligation 3, , % , Pensions 12, , % , Fringe Benefits % Operating Expenses 7, , % (61.00) Total Council 107, , , % 7, , , , Finance Salary & Wages 162, , , % 12, , , Mitch buyout Gov't Obligation 6, , % , , Pensions 22, , , % 1, , , Fringe Benefits 19, , , % 1, , (54.66) Operating Expenses 446, , , % 34, , , Total Finance 657, , , % 50, , , ,326.45

5 Budget 7021 Law Salary & Wages 47, , , % 3, , (676.26) (2,401.64) Gov't Obligation 1, , % , (71.45) Pensions 6, , % , (81.22) (320.03) Fringe Benefits % Operating Expenses 70, , , , % 6, , (1,309.00) (26,743.68) Total Law 126, , , , % 10, , (1,978.75) (29,536.80) 7022 Information Technology Operating Expenses 248, , , , % 11, , (2,770.09) 22, Total Info Technology 248, , , , % 11, , (2,770.09) 22, Administration Salary & Wages 102, , , % 4, , (58.37) 20, Gov't Obligation 3, , % , Pensions 14, , % , , Fringe Benefits 36, , , % , , , Operating Expenses 109, , , , % 4, , (2,668.23) (492.75) 266, , , , % 11, , (1,385.90) 32, Transfers/Advances Transfers/Advances 325, , % - 211, , Total Transfers/Advances 325, , % - 211, , Grand Expenditures - General Fund 6,444, , ,307, , % 422, ,055, , ,775.37

6 Budget FUND 201: STREET CONSTRUCTION, MAINTENANCE & REPAIR FUND Property Tax 2, , % - 1, (0.18) Intergovernmental 145, , , % 12, , (74.16) (851.97) Miscellaneous Income % SCMR 147, , , % 12, , (74.16) (852.15) 5015 Service Operating Expenses 61, , , % - 33, , Capital Outlay 31, % 59, , (59,303.13) (60,112.52) Total Service 93, , , % 59, , (59,303.13) (52,085.35) 201 Grand Expenditures - SCMR 93, , , % 59, , (59,303.13) (52,085.35) FUND 202: STATE HIGHWAY FUND Intergovernmental 11, , , % 1, , (5.99) (69.12) Miscellaneous Income % State Highway 11, , , % 1, , (5.99) (69.12) 5015 Service Operating Expenses 5, , % - 2, Capital Outlay 2, % 4, , (4,808.37) (4,874.02) Total Service 7, , % 4, , (4,808.37) (4,272.62) 202 Grand Expenditures - State Highway 7, , % 4, , (4,808.37) (4,272.62)

7 Budget FUND 203: FEDERAL LAW ENFORCEMENT TRUST FUND Fees, Fines, & Permits 6, % Miscellaneous Income % , (4,361.20) Federal Law Enforcement 6, % , (4,361.20) Operating Expenses 5, , , % , , Capital Outlay #DIV/0! Total Police 5, , , % , , Grand Expenditures - Federal Law Enforcement 5, , , % , , FUND 204: STATE & LOCAL LAW ENFORCEMENT FUND Fees, Fines, & Permits 1, , % , Miscellaneous Income #DIV/0! State & Local Law Enforcement 1, , % , Operating Expenses 2, , % , Capital Outlay #DIV/0! Total Police 2, , % , Grand Expenditures - State & Local Law Enforcement 2, , % ,091.93

8 Budget FUND 205: MAYOR'S COURT COMPUTER FUND Fees, Fines, & Permits 3, % , (50.00) (1,120.00) Miscellaneous Income #DIV/0! Mayor's Court Computer 3, % , (50.00) (1,120.00) Operating Expenses 1, % Capital Outlay #DIV/0! Total Police 1, % Grand Expenditures - Mayor's Court Computer 1, % FUND 206: POLICE PROFESSIONAL TRAINING FUND Grant Income % Miscellaneous Income #DIV/0! Police Prof. Training % Operating Expenses 6, , % - 3, (2,000.00) Capital Outlay #DIV/0! Total Police 6, , % - 3, (2,000.00) 206 Grand Expenditures - Police Prof. Training 6, , % - 3, (2,000.00)

9 Budget FUND 207: POLICE PENSION FUND Property Tax 51, , % - 16, , Intergovernmental 7, , % - 3, (147.89) Transfers 97, , % - 92, , Police Pension 155, , % - 112, , Operating Expenses 260, , , % 19, , , , Capital Outlay #DIV/0! Total Police 260, , , % 19, , , , Grand Expenditures - Police Pension 260, , , % 19, , , , FUND 208: DISPATCH FEMA GRANT FUND Grant Income 750, % Miscellaneous #DIV/0! Transfers #DIV/0! Dispatch FEMA Grant 750, % Dispatch Operating Expenses 750, % Capital Outlay #DIV/0! Total Dispatch 750, % Grand Expenditures - Dispatch FEMA Grant 750, %

10 Budget FUND 301: DEBT SERVICE BOND RETIREMENT FUND Property Tax 598, , % - 275, , Miscellaneous #DIV/0! Transfers #DIV/0! Debt Service Bond Retirement 598, , % - 275, , Debt Service Operating Expenses 6, , % - 2, Debt Service 663, , , % 72, , , , Total Debt Service 670, , , % 72, , , , Grand Expenditures - Debt Service Bond Retirement 670, , , % 72, , , , FUND 401: CAPITAL IMPROVEMENTS FUND Grant Income #DIV/0! Miscellaneous 5,000, % Transfers 100, , % , Capital Improvements 5,100, , % , Building & Facility Improvements Capital Improvement 5,434, , , % 12, , (12,292.09) (120,080.93) Total Building & Facility Improv 5,434, , , % 12, , (12,292.09) (120,080.93) 401 Grand Expenditures - Capital Improvements 5,434, , , % 12, , (12,292.09) (120,080.93)

11 Budget FUND 402: CAPITAL EQUIPMENT FUND Grant Income 35, , , % - - 5, , Miscellaneous 20, % - 14, (13,938.44) Transfers 127, , % - 119, , Capital Equipment 182, , , % - 134, , , Capital Outlay 37, , , , % 71, , (47,062.00) (100,228.14) Total Police 37, , , , % 71, , (47,062.00) (100,228.14) 1012 Fire Capital Outlay 535, , , , % - - 4, , Total Fire 535, , , , % - - 4, , Service Capital Outlay 13, , , , % - 11, , (8,538.69) Total Service 13, , , , % - 11, , (8,538.69) 7023 Administration Capital Outlay 8, , , % - - 1, , Total Administration 8, , , % - - 1, , Grand Expenditures - Capital Equipment 593, , , , % 71, , (37,638.57) (81,070.43)

12 Budget FUND 403: RECREATION CAPITAL IMPROVEMENT FUND Fees, Fines & Permits 72, , % - 3, , Miscellaneous #DIV/0! Transfers #DIV/0! Recreation Capital Improvement 72, , % - 3, , Capital Improvement Operating Expenses 75, , , % , , Capital Outlay 5, % - 2, (2,500.00) Total Capital Improvement 80, , , % - 2, , , Grand Expenditures - Recreation Capital Improvement 80, , , % - 2, , , FUND 406: INFRASTRUCTURE LEVY FUND Property Tax 605, , % - 209, , Intergovernmental 83, , % - 39, (1,821.86) Grant Income 40, , % - 5, , Miscellaneous 21, , , % , , Transfers #DIV/0! Infrastructure Levy 749, , , % , , Service Capital Outlay 735, , , , % 11, , (7,528.92) (77,334.53) Total Service 735, , , , % 11, , (7,528.92) (77,334.53) 8601 Capital Improvement Operating Expenses 4, , % - 7, (1,500.00) Total Capital Improvement 4, , % - 7, (1,500.00)

13 Budget 9001 Transfers Transfers/Advances 9, % Total Transfers/Advances 9, % Grand Expenditures - Infrastructure Levy 749, , , , % 11, , (7,528.92) (78,834.53) FUND 701: TRUST & AGENCY FUND Fees, Fines & Permits - 4, , #DIV/0! 7, , (3,017.44) (26,061.44) Miscellaneous - 25, , #DIV/0! 12, , , , Transfers #DIV/0! - 2, (2,630.50) Trust & Agency - 30, , #DIV/0! 19, , , , Reimbursements/Refunds - 4, , #DIV/0! 7, , (3,017.44) (26,061.44) Total Police - 4, , #DIV/0! 7, , (3,017.44) (26,061.44) 3013 Community Service Reimbursements/Refunds - 33, , , #DIV/0! - 2, , , Total Community Service - 33, , , #DIV/0! - 2, , , Transfers Transfers/Advances #DIV/0! - 31, (31,765.87) Total Transfers/Advances #DIV/0! - 31, (31,765.87) 701 Grand Expenditures - Trust & Agency - 38, , , #DIV/0! 7, , , ,126.39

14 Budget FUND 702: AGENCY - UNCLAIMED FUNDS Miscellaneous #DIV/0! Transfers #DIV/0! - 31, (31,765.87) Unclaimed Funds #DIV/0! - 31, (31,765.87) 3013 Community Service Operating Expenses #DIV/0! Transfers/Advances #DIV/0! Total Community Service #DIV/0! Grand Expenditures - Unclaimed Funds #DIV/0! Grand Total - All Revenues 14,679, , ,094, % 657, ,063, , ,031, Grand Total - All Expenditures 15,096, , ,036, , % 682, ,890, (12,568.18) 177,899.33

Financial Worksheet - Budget 2017 Village of Aquilla Budget Year 2016

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

More information

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

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

More information

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

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

More information

City of Ashland Trial Balance Detailed

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

More information

City of Ashland Trial Balance Detailed

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

More information

2018 Budget Plan Executive Summary

2018 Budget Plan Executive Summary 2018 Budget Plan Executive Summary City of Akron, Ohio Dan Horrigan, Mayor Prepared by the Department of Finance March 5, 2018 2018 Budget Assumptions Revenue 1. Income tax revenues to increase by 2%.

More information

9.C.2.a. Attachment: FY 2016 Budget [Revision 1] (1727 : FY2016 Budget) Packet Pg. 75

9.C.2.a. Attachment: FY 2016 Budget [Revision 1] (1727 : FY2016 Budget) Packet Pg. 75 Packet Pg. 75 Packet Pg. 76 Packet Pg. 77 GENERAL FUND BUDGET SUMMARY REVENUES, OTHER SOURCES, EXPENDITURES, OTHER USES AND FUND BALANCE FY 2016 Initial Budget 2014 2014 2015 Actuals FY 2016 Initial Budget

More information

CITY OF BEXLEY General Fund

CITY OF BEXLEY General Fund CITY OF BEXLEY General Fund April 2017 Budget vs Actual April YeartoDate Year over Year Better Better Increase Actual Budget (Worse) Actual Budget (Worse) Apr16 (Decrease) Revenue City Income Tax $ 720,705

More information

City of Ashland Trial Balance Detailed

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

More information

Other Supplemental Schedules For GASB 54

Other Supplemental Schedules For GASB 54 Other Supplemental Schedules For GASB 54 Street Fund 120 Original Final Actual Final Retail sales & use taxes Other taxes Licenses and permits Intergovernmental 253,585 269,961 284,338 14,377 Charges for

More information

Original Budget Amount. Variance Favorable (Unfavorable) 1000 General

Original Budget Amount. Variance Favorable (Unfavorable) 1000 General Comparison of ed and Estimated - 1000 General General 1000-101-0000 General Property Tax - Real Estate 1000-303-0000 Cable Franchise Fees 1000-401-0000 Fines 1000-532-0000 Local Government Distribution

More information

Combining Statement of Receipts, Disbursements and Changes in Fund Balances (Cash Basis)

Combining Statement of Receipts, Disbursements and Changes in Fund Balances (Cash Basis) MOTOR VEHICLE LIC. TAX GASOLINE TAX ROAD AND BRIDGE ZONING Fire Operating Road Improvemen t Cash Receipts Property and Other Local Taxes $0 $0 $118,817 $0 $342,124 $244,475 Charges for Services 0 0 0 0

More information

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

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

More information

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES

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

More information

Other Supplemental Schedules For GASB 54

Other Supplemental Schedules For GASB 54 Other Supplemental Schedules For GASB 54 THIS PAGE INTENTIONALLY LEFT BLANK Street Fund 120 Original Final Actual Final Property taxes $ $ $ $ Retail sales & use taxes Intergovernmental 251,801 251,801

More information

THOMASVILLE CITY SCHOOLS (CITY)

THOMASVILLE CITY SCHOOLS (CITY) THOMASVILLE CITY SCHOOLS (CITY) CITY OF THOMASVILLE Employees, Employee Relations, and Labor Organizations of the City For Fiscal Year 2012 (Series 2012 only) The City of Thomasville has approximately

More information

QUARTERLY FINANCIAL REPORT

QUARTERLY FINANCIAL REPORT QUARTERLY FINANCIAL REPORT Fourth Quarter to Actuals Trend Analysis This document has been prepared by the Finance department. Please direct any inquiries to the Director, Reginald Lindsey at 913-573-5292

More information

Fiscal Year 2005 Adopted Budget

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

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $0.00 $0.00 $0.00 Total Cash $0.00 $0.00 $0.00 Revenue REVENUE

More information

CITY OF LE SUEUR REQUEST FOR COUNCIL ACTION

CITY OF LE SUEUR REQUEST FOR COUNCIL ACTION CITY OF LE SUEUR REQUEST FOR COUNCIL ACTION TO: FROM: SUBJECT: Mayor and City Council Jenelle Teppen, City Administrator Jean McGann, Contract Finance Manager Approve 2016 Tax Levy and Final Budget DATE:

More information

ANNUAL CITY BUDGET CITY OF XXXX, NORTH DAKOTA FOR THE YEAR ENDED DECEMBER 31, 2016 CONTENTS SCHEDULE A B C. Certificate of Levy. Special Revenue Funds

ANNUAL CITY BUDGET CITY OF XXXX, NORTH DAKOTA FOR THE YEAR ENDED DECEMBER 31, 2016 CONTENTS SCHEDULE A B C. Certificate of Levy. Special Revenue Funds ANNUAL CITY BUDGET CITY OF XXXX, NORTH DAKOTA FOR THE YEAR ENDED DECEMBER 31, 2016 CONTENTS Certificate of Levy Annual Budgets--- General Fund Special Revenue Funds SCHEDULE A B C Page 1 Schedule A CERTIFICATE

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

Town of University Park Fiscal Year 2019 Budget Mayor & Council Version 5

Town of University Park Fiscal Year 2019 Budget Mayor & Council Version 5 Town of University Park Fiscal Year 2019 Budget Mayor & Council Version 5 TOWN OF UNIVERSITY PARK REVENUES PROPOSED BUDGET FY2019 A B C D E F G H I J Estimated FY 2018 Variance: Budget v. CODE ITEM DESCRIPTION

More information

CITY OF APACHE JUNCTION SUMMARY SCHEDULE OF ESTIMATED REVENUES AND EXPENDITURES FISCAL YEAR 2009/2010 ESTIMATED DIRECT REVENUES

CITY OF APACHE JUNCTION SUMMARY SCHEDULE OF ESTIMATED REVENUES AND EXPENDITURES FISCAL YEAR 2009/2010 ESTIMATED DIRECT REVENUES SUMMARY SCHEDULE OF ESTIMATED REVENUES AND EXPENDITURES ESTIMATED DIRECT REVENUES ADOPTED UNRESERVED PROPERTY OTHER THAN OTHER FUNDING TOTAL ADOPTED BUDGETED ACTUAL FUND TAX PROPERTY SOURCES RESOURCES

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,475.00 $ 22,053.00 $ 14,702.00 $ 22,279.00 Contractual Exp. A1010.4 $ 440.00 $ 4,000.00

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,504.00 $ 22,279.00 $ 15,446.04 $ 23,169.00 $ 23,169.00 Contractual Exp. A1010.4 $ 1,275.00

More information

KITSAP COUNTY, WASHINGTON

KITSAP COUNTY, WASHINGTON County Roads Taxes: Property $ 16,513,803 $ 16,513,803 $ 16,612,868 $ 99,065 Retail sales & use - - - - Business - - - - Other 30,000 30,000 64,474 34,474 Licenses & Permits 55,700 55,700 74,652 18,952

More information

2019 Operating Budget. City of Racine, Wisconsin

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

More information

BUDGET REPORT FOR CALEDONIA TOWNSHIP Fund: 101 GENERAL FUND

BUDGET REPORT FOR CALEDONIA TOWNSHIP Fund: 101 GENERAL FUND REPORT FOR CALEDONIA TOWNSHIP Fund 101 GENERAL FUND 1/7 Dept 000 101-000-40100000 CURRENT TAX 101-000-40200000 DELIQUENT PERSONAL 101-000-40500000 ADMINISTRATION FEES 101-000-41803000 HISTORICAL COMMISSION

More information

CITY OF CORALVILLE. Budget for Fiscal Year 2015

CITY OF CORALVILLE. Budget for Fiscal Year 2015 CITY OF CORALVILLE Budget for Fiscal Year 2015 Budget for Fiscal Year 2015 Table of Contents Section Page Number List of City Officials 4 Overview of Budget Budget Definitions 5 Budget Process 5 Summary

More information

Annual Financial Report

Annual Financial Report Annual Financial Report Indiana State Board of Accounts 2016 LAWRENCE CIVIL CITY Marion County Submitted on 2/27/2017 5:52:00 PM Per IC 5-11-1-4 every municipality and local government is required to provide

More information

ACTUAL ACTUAL ACTUAL ADOPTED ADOPTED

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

More information

State of Kansas City. Water & Sewer Utility Fund 14 1,352,556 Gas Utility Fund 15 58,000

State of Kansas City. Water & Sewer Utility Fund 14 1,352,556 Gas Utility Fund 15 58,000 CERTIFICATE 2016 To the Clerk of Cloud, State of Kansas We, the undersigned, officers of of Concordia certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget

More information

CITY OF LAKEWOOD General Fund RECEIPTS AND EXPENSES (ESTIMATED AND ACTUAL) AS OF December 31, 2010

CITY OF LAKEWOOD General Fund RECEIPTS AND EXPENSES (ESTIMATED AND ACTUAL) AS OF December 31, 2010 General Fund Page 1 Adopted ACTUAL December 31, 2010 ACTUAL ACTUAL ACTUAL ACTUAL BUDGET AS OF % Budget Used AS OF AS OF Dec 31, 2008 GENERAL FUND #101 Balance January 1st 339,518 950,690 1,461,598 1,461,598

More information

City of Ocala. Fiscal Year Proposed General & Ancillary Funds Budget - Summary. Ocala is a great place to live, play, and prosper

City of Ocala. Fiscal Year Proposed General & Ancillary Funds Budget - Summary. Ocala is a great place to live, play, and prosper City of Ocala Fiscal Year 217-218 Proposed General & Ancillary Funds Budget - Summary Ocala is a great place to live, play, and prosper TABLE OF CONTENTS Fiscal Year 217-218 General Fund and Ancillary

More information

PREPARED 11/14/18, 14:30:06 ADOPTED APPROPRIATION BUDGET PAGE 1 PROGRAM GM601L FOR FISCAL YEAR 2019 ACCOUNTING PERIOD 10/2018

PREPARED 11/14/18, 14:30:06 ADOPTED APPROPRIATION BUDGET PAGE 1 PROGRAM GM601L FOR FISCAL YEAR 2019 ACCOUNTING PERIOD 10/2018 PREPARED 11/14/18, 14:30:06 ADOPTED APPROPRIATION BUDGET PAGE 1 DEPT 10 Legislative DIV 10 Town Board * Personal Services 59,033 61,064 50,306 62,286 63,532 1,246 * Fringe Benefits 5,983 6,416 6,677 6,263

More information

Financial Recovery Plan

Financial Recovery Plan City of Norwood Hamilton County, Ohio Financial Recovery Plan Original: 7-05-2017 Updated: 3-26-2018 Council Signatures: Financial Planning and Supervision Commission Signatures: - 1 - City of Norwood

More information

PREPARED 10/23/18, 12:40:31 PRELIMINARY APPROPRIATION BUDGET PAGE 1 PROGRAM GM601L FOR FISCAL YEAR 2019 ACCOUNTING PERIOD 09/2018

PREPARED 10/23/18, 12:40:31 PRELIMINARY APPROPRIATION BUDGET PAGE 1 PROGRAM GM601L FOR FISCAL YEAR 2019 ACCOUNTING PERIOD 09/2018 PREPARED 10/23/18, 12:40:31 PRELIMINARY APPROPRIATION BUDGET PAGE 1 DEPT 10 Legislative DIV 10 Town Board * Personal Services 59,033 61,064 45,515 62,286 63,532 1,246 * Fringe Benefits 5,983 6,416 5,999

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

ORDINANCE NO. 701 (Adopting FY Budget)

ORDINANCE NO. 701 (Adopting FY Budget) ORDINANCE NO. 701 (Adopting FY 2013-2014 Budget) AN ORDINANCE OF THE CITY OF PARKER, COLLIN COUNTY, TEXAS APPROVING AND ADOPTING A BUDGET FOR THE FISCAL YEAR BEGINNING OCTOBER 1, 2013, AND ENDING SEPTEMBER

More information

Bloomington, Illinois

Bloomington, Illinois Bloomington, Illinois City of Bloomington, McLean County, Illinois Taxable General Obligation Refunding Bonds, Series 2014A, $14,920,000 and General Obligation Refunding Bonds, Series 2014B, $9,700,000,

More information

The City of Arden Hills Truth-In-Taxation Hearing:

The City of Arden Hills Truth-In-Taxation Hearing: The City of Arden Hills Truth-In-Taxation Hearing: December 8, 2014 Mayor David Grant Council Members Brenda Holden, Fran Holmes, Ed Werner, and Dave McClung City Vision Arden Hills is a strong community

More information

General Fund Revenues

General Fund Revenues Fund 100 GENERAL Revenue Department 000 NON DEPARTMENTAL 410.01 Property Tax Regular $6,297,833.09 $7,654,761.00 $7,439,358.00 410.10 Property Tax Ag Land $2,971.49 $2,695.00 $2,804.00 412.01 Property

More information

a b c d (c-b) Sept 30, 2015 Cash Balance

a b c d (c-b) Sept 30, 2015 Cash Balance Staff Report To: From: Mayor John Muhlfeld and City Councilors Dana Smith, Finance Director Date: October 29, 2017 Re: 1st Quarter Financial Report for Fiscal Year 2018 This quarterly financial report

More information

Big Walnut Local School District

Big Walnut Local School District Big Walnut Local School District Monthly Financial Report for the month ended September 30, 2012 Prepared By: Felicia Drummey Treasurer BIG WALNUT LOCAL SCHOOL DISTRICT SUMMARY OF YEAR-TO-DATE FINANCIAL

More information

Village of DeForest 2018 Adopted Budget

Village of DeForest 2018 Adopted Budget Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing

More information

CITY OF LAKEWOOD General Fund RECEIPTS AND EXPENSES (ESTIMATED AND ACTUAL) AS OF Decemer 31, 2016

CITY OF LAKEWOOD General Fund RECEIPTS AND EXPENSES (ESTIMATED AND ACTUAL) AS OF Decemer 31, 2016 General Fund AS OF Decemer 31, 2016 Page 1 ACTUAL ACTUAL BUDGET AS OF % Budget Used AS OF AS OF GENERAL FUND #101 Balance - January 1st 5,670,409 6,965,231 5,885,034 5,885,034 6,965,231 5,670,409 Property

More information

OFFICIAL BUDGET FORMS CITY/TOWN OF KEARNY. Fiscal Year 2015

OFFICIAL BUDGET FORMS CITY/TOWN OF KEARNY. Fiscal Year 2015 OFFICIAL BUDGET FORMS CITY/TOWN OF KEARNY 4/13 TABLE OF CONTENTS Schedule A Summary Schedule of Estimated Revenues and Expenditures/Expenses Schedule B Tax Levy and Tax Rate Information Schedule C Revenues

More information

City of Rogers 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary

City of Rogers 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary GENERAL FUND REVENUES Use/(Contribution to) of Fund Balance -20,519-627,434 11,900 0-100.00% Property Taxes

More information

Village of Kenilworth Fiscal Year 2019 Adopted Budget

Village of Kenilworth Fiscal Year 2019 Adopted Budget F Village of Kenilworth Fiscal Year 2019 Adopted FY 16 Delta FY18B v. FY19P 23 GENERAL FUND Total General Operating Revenues: 4,793,044 4,514,062 4,429,149 3,993,544 4,584,330 4,491,415 62,266 Administration

More information

GOVERNMENTAL FUND TYPES AND EXPENDABLE TRUST FUNDS

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

More information

Budget Resolution

Budget Resolution 2005-06 Budget Resolution Moved By: Councilperson Bell Date: June 20, 2005 Supported By: Councilperson Frasier BE IT RESOLVED: Consistent with the Uniform Budgeting and Accounting Act, expenditure authority

More information

Township of Haverford

Township of Haverford Township of Haverford Mid-Year Financial Report Larry Gentile Twp. Manager Aimee Cuthbertson Dir. of Finance 2013 Community Tax Structure 30 25 20 15 Tax Levy 26.7305 10 5 5.452 6.992 0 County Township

More information

City of Marianna Marianna, Florida

City of Marianna Marianna, Florida Marianna, Florida Basic Financial Statements For the year ended September 30, 2014 Table of Contents September 30, 2014 REPORT Independent Auditors' Report 1 MANAGEMENT'S DISCUSSION AND ANALYSIS Management's

More information

TOWN OF CHEEKTOWAGA Preliminary Budget Hearing October 24, 2017

TOWN OF CHEEKTOWAGA Preliminary Budget Hearing October 24, 2017 TOWN OF CHEEKTOWAGA 2018 Preliminary Budget Hearing October 24, 2017 TOWN OF CHEEKTOWAGA Two budgets for consideration: Benefit Basis Budget o o Termed such because taxes are levied on the basis of the

More information

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

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

More information

City of Bullhead City, Arizona FY Budget State of Arizona Schedules A-F

City of Bullhead City, Arizona FY Budget State of Arizona Schedules A-F City of Bullhead City, Arizona FY 2011-2012 Budget State of Arizona Schedules A-F For the Fiscal Year Ending June 30, 2012 Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND 3. Debt

More information

2016 ANNUAL BUDGET GREENDALE

2016 ANNUAL BUDGET GREENDALE ANNUAL GREENDALE VILLAGE OF GREENDALE TABLE OF CONTENTS VILLAGE OF GREENDALE ADOPTED TABLE OF CONTENTS PAGES COVER LETTER i-x TOTAL SUMMARY 1-3 GENERAL FUND REVENUES 4-13 Detail pp. 6-13 GENERAL FUND EXPENDITURES

More information

Charter Township of Plymouth

Charter Township of Plymouth Wayne County, Michigan Financial Report with Supplemental Information Contents Independent Auditor's Report 1-2 Management's Discussion and Analysis 3-7 Basic Financial Statements Government-wide Financial

More information

TOTAL ASSETS $ 467,688 4,760,628 2,298,743 4,127, ,782. Deferred Revenue $ TOTAL LIABILITIES

TOTAL ASSETS $ 467,688 4,760,628 2,298,743 4,127, ,782. Deferred Revenue $ TOTAL LIABILITIES DEBT SERVICE FUNDS The Gas Tax Revenue Bonds, Sales Tax Improvement Revenue and Refunding Bonds, Subordinate Lien Sales Tax Revenue Bonds, Tourist Development Tax Refunding Revenue Bonds, Service Fee Limited

More information

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 , CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 The following was adopted by the on May 4, 2017 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL

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

VILLAGE OF NEW KNOXVILLE AUGLAIZE COUNTY TABLE OF CONTENTS. Cover Letter...1. Independent Accountants Report... 3

VILLAGE OF NEW KNOXVILLE AUGLAIZE COUNTY TABLE OF CONTENTS. Cover Letter...1. Independent Accountants Report... 3 VILLAGE OF NEW KNOXVILLE TABLE OF CONTENTS TITLE PAGE Cover Letter....1 Independent Accountants Report... 3 Combined Statement of Cash Receipts, Cash Disbursements, and Changes in Fund Cash Balances -

More information

City of Black Diamond, Wa. Financial Operating Report. For the First Quarter

City of Black Diamond, Wa. Financial Operating Report. For the First Quarter City of Black Diamond, Wa Financial Operating Report For the First Quarter General Fund 1st Quarter Finance Report REVENUE 1 Property Tax 1,481,893 1,498,568 1,534,740 54,847 1,479,893 3.6 2 Sales Tax

More information

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

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

More information

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

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

More information

ORANGE VILLAGE CUYAHOGA COUNTY REGULAR AUDIT

ORANGE VILLAGE CUYAHOGA COUNTY REGULAR AUDIT REGULAR AUDIT FOR THE YEAR ENDED DECEMBER 31, 2009 TABLE OF CONTENTS TITLE PAGE Cover Letter... 1 Independent Accountants Report... 3 Combined Statement of Cash Receipts, Cash Disbursements, and Changes

More information

CITY OF WAUPACA, WISCONSIN AUDITED FINANCIAL STATEMENTS. Including Independent Auditor s Report. As of and for the year ended December 31, 2017

CITY OF WAUPACA, WISCONSIN AUDITED FINANCIAL STATEMENTS. Including Independent Auditor s Report. As of and for the year ended December 31, 2017 CITY OF WAUPACA, WISCONSIN AUDITED FINANCIAL STATEMENTS Including Independent Auditor s Report As of and for the year ended Johnson Block and Company, Inc. Certified Public Accountants 2500 Business Park

More information

STATE OF NEW MEXICO VILLAGE OF TULAROSA. ANNUAL FINANCIAL REPORT June 30, 2014

STATE OF NEW MEXICO VILLAGE OF TULAROSA. ANNUAL FINANCIAL REPORT June 30, 2014 ANNUAL FINANCIAL REPORT June 30, 2014 De'Aun Willoughby CPA, PC Certified Public Accountant Clovis, New Mexico 1 Table of Contents For the Year Ended June 30, 2014 Official Roster 4 Independent Auditor's

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

Budget Status Report. Month Ending

Budget Status Report. Month Ending Budget Status Report Month Ending March 31, 2017 REVENUES - GENERAL FUND BUDGET ESTIMATE & ACTUAL RECEIPTS BUDGETED YTD ACTUAL YTD % GENERAL FUND REVENUE SOURCE REVENUE REVENUE COLLECTED BALANCE TAXES

More information

JACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016

JACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016 Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016 Special Debt Capital Assets Revenue Funds Service Funds Project Funds Total Assets: Cash and cash equivalents $ 12,795,798-278 12,796,076

More information

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

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

More information

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31009 SALES TAX REVENUE THROUGH COUN.00.00 2,569,002.00 2,569,002.00.0 100-00-31910

More information

20- AUDITOR OF STATE. Box 1L40 colfimbus, ohro METROPOLITAN PARK DISTRICT CASH BASIS ANNUAL FINANCIAL REPORT TO MEMBER COUNTIES: p. o.

20- AUDITOR OF STATE. Box 1L40 colfimbus, ohro METROPOLITAN PARK DISTRICT CASH BASIS ANNUAL FINANCIAL REPORT TO MEMBER COUNTIES: p. o. METROPOLITAN PARK DISTRICT CASH BASIS ANNUAL FINANCIAL REPORT TO AUDITOR OF STATE p. o. Box 1L40 colfimbus, ohro 43216-\140 (800) 345-25t9 13 FOR THE YEAR ENDED DECEMBER 31, 13 THIS IS AN UNAUDITED FINANCIAL

More information

VILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO TAX LEVY ORDINANCE

VILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO TAX LEVY ORDINANCE VILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO. 04 09 TAX LEVY ORDINANCE Adopted by the Board of Trustees of the Village of Tolono This 7"' day of December, 2004. Published in pamphlet form

More information

Village of Bolingbrook, Illinois

Village of Bolingbrook, Illinois Village of Bolingbrook, Illinois Annual Financial Report 0 Table of Contents PAGE INDEPENDENT AUDITOR S REPORT 1-3 BASIC FINANCIAL STATEMENTS Government-Wide Financial Statements Statement of Net Position

More information

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

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

More information

TOWN OF BALLSTON 2018 BUDGET TENTATIVE LAST YEAR (2017) ADOPTED BUDGET

TOWN OF BALLSTON 2018 BUDGET TENTATIVE LAST YEAR (2017) ADOPTED BUDGET TOWN OF BALLSTON TENTATIVE FUNDS DESCRIPTION ADOPTED APPROPRIATIONS ADOPTED NON-PROPERTY TAX REVENUES ADOPTED APPROPRIATED FUND BALANCE ADOPTED DEBT RESERVES ADOPTED TAX LEVY 1 A GENERAL $ 1,240,966 $

More information

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

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

More information

City and County of Broomfield, Colorado CITY COUNCIL AGENDA MEMORANDUM,

City and County of Broomfield, Colorado CITY COUNCIL AGENDA MEMORANDUM, , Colorado To: From: Prepared by: CITY COUNCIL AGENDA MEMORANDUM, Mayor and City Council Charles Ozaki, City and County Manager Kevin Standbridge, Deputy City and County Manager Pat Soderberg, Finance

More information

City of Milton 4th Qtr Financial Report

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

More information

State of Kansas City. Water & Sewer Utility Fund 15 1,686,031 Gas Utility Fund 16 54,820

State of Kansas City. Water & Sewer Utility Fund 15 1,686,031 Gas Utility Fund 16 54,820 CERTIFICATE 2015 To the Clerk of Cloud, State of Kansas We, the undersigned, officers of of Concordia certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget

More information

CITY OF BULLHEAD CITY Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2013

CITY OF BULLHEAD CITY Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2013 Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND 3. Debt Service Funds Available 4. Less: Amounts for Future Debt Retirement REVENUES OTHER THAN PROPERTY ADOPTED FUND TOTAL BALANCE/

More information

Cash Summary by Fund October 2018

Cash Summary by Fund October 2018 Cash Summary by Fund October 2018 11/1/2018 12:25:59 PM Fund # Fund Name Fund 10/1/2018 Fund Adjustments (excluding transfers and advances in) Transfers In Advances In Total Fund & Adjustments & (excluding

More information

CITY OF LAKEWOOD General Fund RECEIPTS AND EXPENSES (ESTIMATED AND ACTUAL) AS OF December 31, 2013

CITY OF LAKEWOOD General Fund RECEIPTS AND EXPENSES (ESTIMATED AND ACTUAL) AS OF December 31, 2013 General Fund Page 1 ACTUAL ACTUAL BUDGET AS OF % Budget Used AS OF AS OF 2011 2012 2013 December 31, 2013 Bench Mark 100% Dec. 31, 2012 Dec. 31, 2011 GENERAL FUND #101 Balance - January 1st 3,301,394 4,328,518

More information

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

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

More information

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

Macedonia Tax Levies November Sylvia Hanneken October 2016

Macedonia Tax Levies November Sylvia Hanneken October 2016 Sylvia Hanneken October 2016 Macedonia Road Levy ¼% Income Tax Levy Produces $ 1.05 Million Annually 10 year span Dedicated to Roads and Storm Water Projects Macedonia Recreation Levy (¼% income tax) Produces

More information

2016 General Fund Actual Revenues, Expenses & Fund Balance

2016 General Fund Actual Revenues, Expenses & Fund Balance Month 2016 YTD Revenues 2016 YTD Expenses Fund Balance Jan 741,592 522,981 8,146,240 Feb 1,437,152 1,759,804 7,604,976 March 2,223,544 2,142,743 8,008,429 Apr 3,383,880 3,471,582 7,839,926 May 5,183,323

More information

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31001 PROPERTY TAXES FROM COUNTY.00.00 2,449,925.00 2,449,925.00.0 100-00-31009

More information

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

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

More information

THE TOWN OF SYKESVILLE, MARYLAND BASIC FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED JUNE 30, 2015

THE TOWN OF SYKESVILLE, MARYLAND BASIC FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED JUNE 30, 2015 BASIC FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED JUNE 30, 2015 TABLE OF CONTENTS P a g e INDEPENDENT AUDITORS' REPORT 1-3 REQUIRED SUPPLEMENTARY INFORMATION Management

More information

OAKLAND COUNTY, MICHIGAN

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

More information

General Operating Fund

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

More information

City of Norwood, Ohio

City of Norwood, Ohio City of Norwood, Ohio Tax Budget For the Year Ending December 31, 2018 Prepared by: Jim Stith, Auditor City of Norwood, Ohio Revised County Auditor's Form No. audit 622 Rev. 4-88 Prepared in triplicate

More information

VILLAGE OF THE CITY OF GALLIPOLIS GALLIA COUNTY DECEMBER 31, 2017 AND 2016 TABLE OF CONTENTS. Independent Auditor s Report... 1

VILLAGE OF THE CITY OF GALLIPOLIS GALLIA COUNTY DECEMBER 31, 2017 AND 2016 TABLE OF CONTENTS. Independent Auditor s Report... 1 VILLAGE OF THE CITY OF GALLIPOLIS GALLIA COUNTY DECEMBER 31, 2017 AND 2016 TABLE OF CONTENTS TITLE PAGE Independent Auditor s Report... 1 Prepared by Management: Management s Discussion and Analysis December

More information

CITY OF OAK RIDGE NORTH FY 2018 OPERATING BUDGET GENERAL FUND SUMMARY

CITY OF OAK RIDGE NORTH FY 2018 OPERATING BUDGET GENERAL FUND SUMMARY ACTUAL AMENDED ESTIMATED GENERAL FUND SUMMARY General Service 2,879,856 3,115,589 2,822,437 2,998,233-3.8% Building & Permits 261,715 221,850 140,066 217,270-2.1% Court 402,215 461,420 481,700 483,630

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

City of Baker City Financial Report for the General Fund Report for the Month Ending August 31, % of Year Elapsed

City of Baker City Financial Report for the General Fund Report for the Month Ending August 31, % of Year Elapsed Financial Report for the General Fund Fund/Department Description August YTD REVENUE General Fund Beginning Working Capital $ - $ - $ 941,012 0.0% Year-end adjustments are in process. Preliminary BWC will

More information