ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100
|
|
- Laura Walker
- 5 years ago
- Views:
Transcription
1 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 1 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 CORPORATE REVENUES ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS ANIMAL RELEASE 3, BOARD UP 5, YARD SALE 3, BOOT CHARGES 15, BUILDING PERMITS 300, BUSINESS LICENSE 80, CLERK'S OFFICE FEES 3, FRANCHISE FEES 250, CERTIFICATE OF INSPECTION 50, CONTRACTORS LICENSE 40, DOG TAGS 5, DONATIONS 3, ELEVATOR INSPECTIONS 6, FINES/ FORFEITURES 25, FINGERPRINTS 1, GRANTS 25, HEALTH INSPECTIONS 15, JUDGEMENTS & LIENS 60, INTEREST 1, LIQUOR LICENSE 70, MAYWOOD PROVISO OFFICER 36, MAINTENANCE OF HIGHWAYS 29, COM ED CHARGES 10, MISC 50, REDLIGHT REVENUE 150, OCCUPANCY PERMIT 1, PARKING FINES 350, PARKING PERMITS 10, VACANT BLDG REGISTRATION 90, POLICE TOWING 200, POLICE/FIRE REPORTS 6, FALSE ALARMS 1, COOK COUNTY PTAX -1ST SUBURBAN 9,253, POLICE TRAFFIC ENFORCEMENT 60, SALES TAX 1,400, INCOME TAX 2,281, PERS PROP REPLACE TAX 566, LOCAL USE TAX 422,779
2 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 2 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- CORPORATE REVENUES TELECOMMUNICATIONS TAX 900, COMM ED UTAX 828, NI GAS UTAX 600, REIMBURSEMENTS TO VILLAGE 547, RENT 20, SALE OF PROPERTY 5, SUMMARY ABATEMENT 7, TRANSFER STAMPS 100, VEHICLE STICKERS 390, ZBA HEARINGS 1, ZONING MAPS 1, / 50 SIDEWALK 2,500 TOTAL REVENUES: CORPORATE 19,784,037 VILLAGE CLERK STRAIGHT TIME 99, SICK BUY BACK 1, FICA TAXES 6, I.M.R.F. 6, HEALTH/VISION/LIFE INSURANCE 30, CODIFICATION 6, RECORD CONVERSION 1, ELECTIONS 2, ADVERTISING EQUIPMENT RENTAL/LEASE 1, POSTAGE COURIER SERVICES TELEPHONE CELLULAR PHONE PRINTING MEMBERSHIP & DUES 1, TRAINING/SEMINARS 1, OFFICE/COMPUTER SUPPLIES 2, CLERK MIMS 8,500 TOTAL VILLAGE CLERK 171,084 VILLAGE MANAGER
3 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 3 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- VILLAGE MANAGER STRAIGHT TIME 302, ALL OVERTIME 1, SICK BUY BACK 4, FICA TAXES 18, I.M.R.F. 15, HEALTH/VISION/LIFE INSURANCE 32, CONTRACTUAL/PROF SERVICES 6, ADVERTISING EQUIPMENT RENTAL/LEASE 1, POSTAGE 1, COURIER SERVICES TELEPHONE 1, CELULLAR PHONE 1, PRINTING 1, MEMBERSHIP & DUES 1, TRAINING/SEMINARS 1, REFERENCE MATERIAL NEWSLETTER 32, OFFICE SUPPLIES 3, UNIFORM ALLOWANCE 2,100 TOTAL VILLAGE MANAGER 426,301 FINANCE STRAIGHT TIME 279, OVERTIME 3, SICK BUY BACK 3, FICA TAXES 19, I.M.R.F. 18, HEALTH/LIFE/VISION INSURANCE 54, CONTRACTUAL/PROF SERVICES 249, EQUIPMENT RENTAL/LEASE 5, POSTAGE 45, COURIER SERVICES TELEPHONE 45, MEMBERSHIP & DUES 1, TRAINING/SEMINARS 2, OFFICE SUPPLIES 6, BANK FEES 3,000 TOTAL FINANCE 736,105
4 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 4 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- LAW CONTRACTUAL/PROF SERVICES 350, REFERENCE MATERIAL 1, FILING FEES 15,000 TOTAL LAW 366,000 MANAGEMENT INFORMATION SYSTEM COMPUTER CONSULTANT 81, SERVICE AGREEMENT 15, TELEPHONE SUBSCRIPTIONS 4, OFFICE/COMPUTER SUPPLIES 1, COMPUTER SOFTWARE 3, COMPUTERS 21,940 TOTAL MANAGEMENT INFORMATION SYSTEM 129,220 CENTRAL SERVICES HEALTH INSURANCE 357,256 TOTAL CENTRAL SERVICES 357,256 PRESIDENT & TRUSTEES REGULAR SALARIES 129, SICK BUY BACK FICA TAXES 8, I.M.R.F. 4, HEALTH/VISION/LIFE INSURANCE 16, CONTRACTUAL/PROF SERVICES 15, EQUIPMENT RENTAL 1, POSTAGE TELEPHONE CELLULAR PHONE 7, PRINTING 875
5 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 5 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- PRESIDENT & TRUSTEES MEMBERSHIP & DUES 19, TRAINING/SEMINARS 1, OFFICE/COMPUTER SUPPLIES 5, MAYOR PERKINS 14, TREASURER 2, TRUSTEE ROGERS 6, TRUSTEE EALEY-CROSS 6, TRUSTEE RIVERS 6, TRUSTEE DORRIS 6, TRUSTEE JAYCOX 6, TRUSTEE LIGHTFORD 6,000 TOTAL PRESIDENT & TRUSTEES 263,917 SPECIAL EVENTS MAYWOOD FEST 10, MISC SPECIAL EVENTS 10, HISTORIC PRESERVATION COMM 5, PLAN COMM/ZONING BOARD APPEAL 1, ENVIRONMENTAL COMM VILLAGE SPONSORSHIPS 19,000 TOTAL SPECIAL EVENTS 46,926 CODE STRAIGHT TIME 395, ALL OVERTIME 6, SICK BUY BACK 2, FICA TAXES 25, I.M.R.F. 26, HEALTH/VISION/LIFE INSURANCE 90, UNIFORM ALLOWANCE 4, MAINTENANCE EQUIPMENT MAINTENANCE VEHICLE 2, ELEVATOR INSPECTOR 5, CONTRACTUAL/PROF SERVICES 30, BOARD UP SERVICES 20,000
6 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 6 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- CODE EQUIPMENT RENTAL/LEASE 4, POSTAGE 1, TELEPHONE 1, CELLULAR PHONE 1, PRINTING 4, MEMBERSHIP & DUES 2, TRAINING/SEMINARS 3, REFERENCE MATERIAL 1, OFFICE SUPPLIES 5, ANIMAL CONTROL SUPPLIES 2, ANIMAL CONTROL IMPOUND 30, MISCELLANEOUS GAS 10, DEMO OF STRUCTURES 30,000 TOTAL CODE 702,761 POLICE SALARY-REGULAR 5,407, ALL OVERTIME 750, SICK BUY BACK 63, FICA TAXES 139, I.M.R.F. 55, HEALTH/VISION/LIFE INSURANCE 860, UNIFORM ALLOWANCE 55, MAINTENANCE BUILDINGS 6, MAINTENANCE EQUIPMENT 46, CONTRACTUAL/PROF SERVICES 50, EQUIPMENT RENTAL/LEASE 20, POSTAGE 4, TELEPHONE 24, CELLULAR PHONE 10, PRINTING 6, MEMBERSHIP & dues 15, TRAINING 24, EDUCATION REIMBURSEMENT 20, REFERENCE MATERIAL 1, OFFICE SUPPLIES 25, PROGRAM SUPPLIES 5, ANIMAL CONTROL SUPPLIES 4,000
7 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 7 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- POLICE FOOD 7, UNIFORMS 10, EXPLORER POST 1, REGULAR GAS 100, CAPITAL OUTLAY-OVER $5,000 96,381 TOTAL POLICE 7,808,279 FIRE SALARY-REGULAR 3,264, ALL OVERTIME 250, SICK BUY BACK 75, EMT PAY 22, FICA TAXES 47, I.M.R.F. 3, HEALTH/VISION/LIFE INSURANCE 653, EMPLOYEE PHYSICALS 11, UNIFORM ALLOWANCE 12, MAINTENANCE BUILDINGS 16, MAINTENANCE EQUIPMENT 10, MAINTENANCE VEHICLE 49, CONTRACTUAL/PROF SERVICES 34, EQUIPMENT RENTAL/LEASE POSTAGE TELEPHONE 25, CELLULAR PHONE 4, PRINTING 1, MEMBERSHIP & DUES 10, TRAINING/SEMINARS 25, OFFICE SUPPLIES 2, JANITORIAL SUPPLIES 4, COMPUTER SUPPLIES 1, FIRE SAFETY EDUCATION 3, PHOTOGRAPH SUPPLIES UNIFORMS 12, FUEL 35, VEHICLE SUPPLIES MEDICAL SUPPLIES 20, RADIO MAINTENANCE 6, EMERGENCY OPERATIONS 3,000
8 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 8 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- FIRE CAPITAL OUTLAY-OVER $5, , ESDA OPERATIONS CENTER 3,000 TOTAL FIRE 4,759,901 POLICE & FIRE COMMISSION CONTRACTUAL/PROF SERVICES 69, COMMISSIONERS 20, POSTAGE PRINTING MEMBERSHIP & DUES TRAINING/SEMINARS 6, OFFICE SUPPLIES 800 TOTAL POLICE & FIRE COMMISSION 98,080 PUBLIC WORKS STRAIGHT TIME 129, ALL OVERTIME 5, SICK BUY BACK 2, FICA TAXES 7, I.M.R.F. 8, HEALTH/VISION/LIFE INSURANCE 34, UNIFORM ALLOWANCE MAINTENANCE BUILDINGS 35, MAINTENANCE EQUIPMENT 22, MAINTENANCE VEHICLE 133, MAINTENANCE ELECTRICAL 205, CONTRACTUAL/PROF SERVICES 150, EQUIPMENT RENTAL 24, POSTAGE TELEPHONE 5, CELLULAR PHONE 2, PRINTING MEMBERSHIP & DUES 3, TRAINING/SEMINARS 8, OFFICE SUPPLIES 1,500
9 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 9 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- PUBLIC WORKS JANITORIAL SUPPLIES 10, OTHER SUPPLIES 26, UNIFORMS 4, MISCELLANEOUS 5, MAINTENANCE SUPPLIES 25, GASOLINE 85, ELECTRIC 35, HEAT 15, CAPITAL EQUIPMENT&FURNISHINGS 64,825 TOTAL PUBLIC WORKS 1,050,155 LAND & BUILDINGS STRAIGHT ITME 191, ALL OVERTIME 35, SICK BUY BACK 1, FICA TAXES 16, I.M.R.F. 15, HEALTH/VISION/LIFE INSURANCE 42, MAINTENANCE EQUIPMENT 6, MAINTENANCE VEHICLE 5, CONTRACTUAL SERVICES 118, EQUIPMENT RENTAL 10, CELLULAR PHONES 1, JANITORIAL SUPPLIES 14, UNIFORMS 2, MAINTENANCE SUPPLIES 15, CAPITAL OUTLAY-OVER $5,000 20,000 TOTAL LAND & BUILDINGS 495,271 COMMUNITY DEVELOPMENT STRAIGHT TIME 68, SICK BUY BACK 1, FICA TAXES 5, I.M.R.F. 5, HEALTH/VISION/LIFE INSURANCE 6,308
10 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 10 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- COMMUNITY DEVELOPMENT POSTAGE 3, CONTRACTUAL/ PROF SERVICES 6, ADVERTISING 3, POSTAGE 3, TELEPHONE CELLULAR PHONE PRINTING TRAVEL TRAINING/SEMINARS 1, REFERENCE MATERIAL OFFICE/COMPUTER SUPPLIES 1,000 TOTAL COMMUNITY DEVELOPMENT 105,821 HUMAN RESOURCES UNEMPLOYMENT INSURANCE 100, CONTRACTUAL/PROF SERVICES 51, ADVERTISING 2, POSTAGE COURIER SERVICES PRINTING MEMBERSHIP & DUES TRAINING/SEMINARS 1, REFERENCE MATERIAL LIABILITY INSURANCE 306, FIDELITY BONDS 2, CLAIMS PAYMENT 1,250, WORKER'S COMP INSURANCE 64,313 TOTAL HUMAN RESOURCES 1,779,511 TRANSFERS TRANSFER TO E , TRANSFER TO WORK CAP FUND 354,288 TOTAL TRANSFERS 487,449
11 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 11 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 19,784,037 TOTAL FUND 19,784,037 FUND SURPLUS (DEFICIT) 0
12 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 12 BUDGET REPORT FUND: MOTOR FUEL TAX NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 MOTOR FUEL TAX REVENUES INTEREST INCOME SIDEWALK PROGRAM REVENUE 15, MOTOR FUEL TAX 689,137 TOTAL REVENUES: MOTOR FUEL TAX 704, SALARY-TEMPORARY 228, OVERTIME 20, SICK BUY BACK 2, FICA TAXES 20, IMRF 21, HEALTH/VISION/LIFE INSURANCE 74, STREET RESURFACING 80, GENERAL MAINTENANCE 219, CURB & GUTTER REPLACEMENT 8, SIDEWALK REPLACEMENT PROGRAM 30, BANK FEES 250 TOTAL MOTOR FUEL TAX 704,637
13 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 13 BUDGET REPORT FUND: MOTOR FUEL TAX NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 704,637 TOTAL FUND 704,637 FUND SURPLUS (DEFICIT) 0
14 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 14 BUDGET REPORT FUND: CONTINENTIAL COMMUNITY E911 NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 E911 REVENUES E911 FEES 170, TRANSFER FROM GENERAL FUND 133,161 TOTAL REVENUES: E , STRAIGHT TIME 69, ALL OVERTIME 5, SICK BUY BACK 1, FICA TAXES 5, IMRF 5, HEALTH/VISION/LIFE INSURANCE 12, PHONE 17, MISC 179, CAPITAL EXPENDITURES 9, BANK FEES 78 TOTAL E ,943
15 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 15 BUDGET REPORT FUND: CONTINENTIAL COMMUNITY E911 NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 303,943 TOTAL FUND 303,943 FUND SURPLUS (DEFICIT) 0
16 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 16 BUDGET REPORT FUND: RECREATION FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 RECREATION REVENUES PROPERTY TAX REVENUE 82,500 TOTAL REVENUES: RECREATION 82,500 RECREATION SERVICES REVENUES RECREATION FEES 10,000 TOTAL REVENUES: RECREATION SERVICES 10,000 PARKS & RECREATION STRAIGHT TIME 21, CONTRACTUAL/PROF SERVICES 63, TELEPHONE 1, PRINTING 1, PROGRAM SUPPLIES ELECTRIC 2, HEAT 2,500 TOTAL PARKS & RECREATION 92,500
17 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 17 BUDGET REPORT FUND: RECREATION FUND NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 92,500 TOTAL FUND 92,500 FUND SURPLUS (DEFICIT) 0
18 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 18 BUDGET REPORT FUND: CDBG NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 CDBG REVENUES DCEO CDBG"IKE"GRANT 793, CDBG WASHINGTON BLVD 400,000 TOTAL REVENUES: CDBG 1,193, DCEO CDBG"IKE"GRANT 793, CDBG WASHINGTON BLVD 400,000 TOTAL CDBG 1,193,168
19 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 19 BUDGET REPORT FUND: CDBG NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 1,193,168 TOTAL FUND 1,193,168 FUND SURPLUS (DEFICIT) 0
20 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 20 BUDGET REPORT FUND: FEDERAL GRANT FUNDS NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 FEDERAL GRANT FUNDS REVENUES COPS HIRING RECOVERY PROGRAM 200,000 TOTAL REVENUES: FEDERAL GRANT FUNDS 200,000 COPS HIRING RECOVERY PROGRAM SALARY-COPS HIRING GRANT 200,000 TOTAL COPS HIRING RECOVERY PROGRAM 200,000
21 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 21 BUDGET REPORT FUND: FEDERAL GRANT FUNDS NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 200,000 TOTAL FUND 200,000 FUND SURPLUS (DEFICIT) 0
22 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 22 BUDGET REPORT FUND: 2005 BOND FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE BOND FUND REVENUES PROPERTY TAXES 3,184,793 TOTAL REVENUES: 2005 BOND FUND 3,184, PRINCIPAL PAYMENT 2,355, INTEREST 829,793 TOTAL 2005 BOND FUND 3,184,793
23 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 23 BUDGET REPORT FUND: 2005 BOND FUND NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 3,184,793 TOTAL FUND 3,184,793 FUND SURPLUS (DEFICIT) 0
24 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 24 BUDGET REPORT FUND: WATER, SEWER & GARBAGE SALES NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 WATER COLLECTIONS REVENUES INTEREST 1, SALE OF WATER METERS 15, WATER DEPOSITS 2, WATER SALES 6,028, PENALTIES 350, WRITE OFF/ADJUSTMENTS 100, TURNING WATER BACK ON 40, SEWER REVENUE 324, GARBAGE REVENUE 1,526, BOND PROCEEDS 50,000 TOTAL REVENUES: WATER COLLECTIONS 8,237,794 PUMP STATION OPERATIONS STRAIGHT TIME 62, ALL OVERTIME 2, SICK BUY BACK 1, FICA TAXES 5, I.M.R.F. 5, HEALTH/VISION/LIFE INSURANCE 20, MAINTENANCE BUILDINGS 2, MAINTENANCE EQUIPMENT 13, MAINTENANCE VEHICLE 1, CONTRACTUAL/PROF SERVICES 27, CELLULAR PHONE PRINTING 5, TRAIN/SEMINARS UNIFORMS 1, ELECTRIC 30, HEAT 5, CAPITAL OUTLAY - OVER $5, ,000 TOTAL PUMP STATION OPERATIONS 291,081 WATER & SEWER MAINTENANCE STRAIGHT TIME 262,467
25 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 25 BUDGET REPORT FUND: WATER, SEWER & GARBAGE SALES NUMBER DESCRIPTION BUDGET --- WATER & SEWER MAINTENANCE ALL OVERTIME 15, SICK BUY BACK 3, FICA TAXES 25, I.M.R.F. 26, HEALTH/VISION/LIFE INSURANCE 84, MAINTENANCE EQUIPMENT 2, MAINTENANCE VEHICLE 37, CONTRACTUAL/PROF SERVICES 45, WATER & SEWER REPAIRS 232, EQUIPMENT RENTAL 5, CELLULAR PHONE 1, TRAINING / SEMINARS 2, CAPITAL OUTLAY-UNDER $5,000 64, UNIFORMS 3, MAINTENANCE SUPPLIES 45, GASOLINE 5, CAPITAL OUTLAY-OVER $5, ,000 TOTAL WATER & SEWER MAINTENANCE 1,012,799 WATER COLLECTIONS STRAIGHT TIME 246, ALL OVERTIME 10, SICK BUY BACK 3, FICA TAXES 18, I.M.R.F. 18, HEALTH/VISION/LIFE INSURANCE 70, CONTRACTUAL/PROF SERVICES 351, POSTAGE 47, TELEPHONE 5, PRINTING 8, TRAINING/SEMINARS 1, WATER PURCHASES 3,373, VOLUME CHARGE - MELROSE PARK 721, CAPACITY CHARGE - MELROSE PARK 172, GARBAGE EXPENSE 1,792, LIEN FILING FEES 2, REFUND WATER DEPOSITS 2, OFFICE SUPPLIES 4, CAPITAL- UNDER $5,000 2,500
26 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 26 BUDGET REPORT FUND: WATER, SEWER & GARBAGE SALES NUMBER DESCRIPTION BUDGET --- WATER COLLECTIONS UNIFORMS 4, DEBT SERVICE - WATER FUND 75, BANK FEES 4,000 TOTAL WATER COLLECTIONS 6,933,914
27 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 27 BUDGET REPORT FUND: WATER, SEWER & GARBAGE SALES NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 8,237,794 TOTAL FUND 8,237,794 FUND SURPLUS (DEFICIT) 0
28 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 28 BUDGET REPORT FUND: ST CHARLES TIF NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 TIF ADMINISTRATION REVENUES ST CHARLES TIF 3,900, APPROPRIATION OF FUND BALANCE 3,339,238 TOTAL REVENUES: TIF ADMINISTRATION 7,239, REGULAR SALARIES 200, HEALTH/VISION/LIFE INSURANCE 31, CONTRACTUAL/PROF SERVICES 765, ADVERTISING 3, MISC EXPENSE 500, PUBLIC IMPROVEMENTS 5,006, FACADE IMPROVEMENT PROGRAM 160, ST. CHARLES ROAD RECON PHASE 1 333, STREET IMPROVEMENTS PHASE 1 240, BANK FEES 100 TOTAL TIF ADMINISTRATION 7,239,238
29 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 29 BUDGET REPORT FUND: ST CHARLES TIF NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 7,239,238 TOTAL FUND 7,239,238 FUND SURPLUS (DEFICIT) 0
30 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 30 BUDGET REPORT FUND: MADISON AVE TIF NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 TIF ADMINISTRATION REVENUES MADISON AVE TIF 1,800,000 TOTAL REVENUES: TIF ADMINISTRATION 1,800, REGULAR SALARIES 151, ALL OVERTIME 5, SICK BUY BACK FICA TAXES 6, IMRF 6, HEALTH/VISION/LIFE INSURANCE 39, CONTRACTUAL/PROF SERVICES 123, PROFESSIONAL SERVICES 9, ADVERTISING 5, CAPITAL PROJECTS 535, PUBLIC IMPROVEMENTS 370, FACADE PROGRAM 50, TH AVENUE RECONSTRUCTION 460, MAYWOOD MARKET, LLC 37, BANK FEE 100 TOTAL TIF ADMINISTRATION 1,800,000
31 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 31 BUDGET REPORT FUND: MADISON AVE TIF NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 1,800,000 TOTAL FUND 1,800,000 FUND SURPLUS (DEFICIT) 0
32 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 32 BUDGET REPORT FUND: ROOSEVELT ROAD TIF NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 TIF ADMINISTRATION REVENUES ROOSEVELT TIF 250,000 TOTAL REVENUES: TIF ADMINISTRATION 250, STRAIGHT TIME 24, SICK BUY BACK FICA 1, IMRF 1, HEALTH/VISION/LIFE INSURANCE 5, CONTRACTUAL/PROF SERVICES 99, ADVERTISING 2, PUBLIC IMPROVEMENTS 115, BANK FEES 100 TOTAL TIF ADMINISTRATION 250,000 TOTAL REVENUES 250,000 TOTAL 250,000 SURPLUS (DEFICIT) 0
33 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 33 BUDGET REPORT FUND: ROOSEVELT ROAD TIF NUMBER DESCRIPTION BUDGET --- TOTAL FUND REVENUES & BEG. BALANCE 250,000 TOTAL FUND 250,000 FUND SURPLUS (DEFICIT) 0
34 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 34 BUDGET REPORT FUND: ALL FUNDS NUMBER DESCRIPTION BUDGET --- TOTAL ALL FUNDS REV & BEG. BALANCE 42,990,110 TOTAL ALL FUNDS 42,990,110 ALL FUNDS SURPLUS (DEFICIT) 0
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 informationGENERAL FUND REVENUES FUND 100 November 1, 2012 to April 30, 2013
GENERAL FUND REVENUES FUND 100 6 Months Property taxes 100.000.301.000PROPERTY TAX - CORPORATE 163,950 193,608 84,610 100.000.301.000PROPERTY TAX - Bonds/int 218,435 404,745 100.000.302.000PROPERTY TAX
More informationLocal Option Gas Tax 104,847.80
Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 4,347,633.72 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent 89,290.90 Total Ad Valorem 4,436,924.62 001-000310-312410-00-0000 Local Option
More informationTown of Pembroke Park Budget Amendment
Ad Valorem Tangible Personal Property Taxes 514,730.13 001-000310-311001-01-0000 Ad Valorem Taxes 3,835,728.89 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -8,551.58 Delinquent Tangible Personal
More informationVillage of Elwood Budget for FY Fund Summary
Fund Summary Description Projected Actual Budget Year End Budget 2017-18 2018-19 2018-19 2019-20 GENERAL Beginning Balance $ 1,742,113 $ 1,893,013 $ 1,893,013 $ 2,375,524 Revenues $ 3,482,778 $ 4,473,324
More information2018 Proposed Budget
Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real
More information2019 General Fund Budget
Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita
More informationTOWN OF PEMBROKE PARK BUDGET AMENDMENT
TOWN OF PEMBROKE PARK 2014-2015 BUDGET AMENDMENT Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 3,978,274.95 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -10,078.60 001-000310-311002-01-0000
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 1,297,987.00 8,800.66 21,134.90 1,478,479.80 1,457,344.90 1.4 100-41140 MOBIL
More informationID: BP WOW FUND: GENERAL FUND
DATE: 11/27/2013 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 12:02:17 FUND: GENERAL FUND BEGINNING BALANCE 0 TAXES TAXES 10-410-411-1100 GENERAL PROPERTY TAXES 8,689,638 7,240,965 8,689,158 8,950,755 10-410-411-1400
More informationVILLAGE OF KENMORE, NEW YORK
, NEW YORK 2009-2010 Adopted Budget BUDGET 2009-2010 Exhibit / Schedule Page Summary of Budget by Fund Exhibit A 1 Summary of Appropriations by Fund Exhibit B 2 Summary of Budget - Debt Service Fund Exhibit
More informationTHIS MEETING IS BEING RECORDED AND WILL BE AVAILABLE FOR VIEWING ON THE VILLAGE YOUTUBE CHANNEL. AGENDA
Matt Brolley, Village President Penny FitzPatrick, Village Clerk Stan Bond, Trustee Pete Heinz, Trustee Steve Jungermann, Trustee Denny Lee, Trustee Doug Marecek, Trustee Theresa Sperling, Trustee Committee
More informationORDINANCE # VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR
ORDINANCE #2016-17 VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR BEGINNING MAY 1, 2016 AND ENDING APRIL 30, 2017 Page 1 of 13 VILLAGE OF STICKNEY
More informationBOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET
BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET GENERAL FUND 2018 Annual Budget Ordinary Income/Expense Income 301 Real Estate Taxes 301.100 Current 2,315,681.00 301.300 Delinquent 200,000.00 301.400 Eminent
More informationCERTIFICATE OF ESTIMATE OF REVENUE
CERTIFICATE OF ESTIMATE OF REVENUE I hereby certify that the following estimate of revenue for the Village of Elmwood Park is correct and represents new and not existing revenue to the Village which will
More informationCITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET
Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30
More informationThis page intentionally left blank
GENERAL FUND To account for the resources traditionally associated with government operations which are not required to be accounted for in another fund. This page intentionally left blank General Fund
More informationCITY OF 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 informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31001 PROPERTY TAXES FROM COUNTY.00.00 2,449,925.00 2,449,925.00.0 100-00-31009
More informationBUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND
Fund: 101 GENERAL OPERATING FUND Page: 1/37 ESTIMATED REVENUES Dept 000 - NONE 101-000-403.00 TAXES - CURRENT OPERATING 101-000-403.01 TAXES - STREET LIGHTS 101-000-403.03 TAXES - DELIQUENT & PENALTIES
More informationCity of Williston Fiscal Year 2017/2018 Adopted Budget
City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department
More informationFox Township Supervisors General Fund Proposed 2019 Budget
General Fund 301.100 Real estate - Current $ 94,000 301.200 Real Estate - Prior $ 1,500 301.400 Tax Claim $ 5,000 310.010 Per Capita - current $ 9,300 310.020 Per Capita - Prior $ 150 310.100 Reality Transfer
More informationBUDGET BEGINNING BALANCE REVENUE EXPENSES ENDING BALANCE GENERAL FUND - REVENUE BEGINNING BALANCE -
GENERAL FUND - REVENUE BEGINNING BALANCE - May 1 135,000.00 Property Tax-Fire 210,000.00 Property Tax Street & Bridge-from County 73,700.00 Property Tax-Street Lighting 69,600.00 Property Tax-Corporate
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019
WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationLower Swatara Township General Fund Budget Budget ******************* 2010 Budget
REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL
More informationVILLAGE 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 informationMUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET
REVENUES 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,920,000.00 302000 REAL ESTATE TAXES - DELINQUENT 550,000.00 302200 BOROUGH-INTERIM 20,000.00 11,490,000.00 310 LOCAL TAX ENABLING
More informationASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,
ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2011 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles
More information2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015
2016 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Adopted 16 December 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2012 2013 2014 as of 11/12/15 as of 11/12/15 2016 01
More informationVillage of DeForest 2018 Adopted Budget
Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2012 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More information04/03/ :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 informationCITY OF DES PERES MISSOURI
CITY OF DES PERES MISSOURI PROPOSED BUDGET PUBLIC INSPECTION COPY "Beware of little expenses... a small leak can sink a great ship" -Benjamin Franklin 1 CITY OF DES PERES Missouri NOTICE OF PUBLIC HEARING
More information2012 Summary of Mill Levies Mill Levy
2012 Summary of Mill Levies Mill Levy 2012 Mill Levy Change From General Fund 36.663 36.494-0.169 Recreation 2.078 2.494 0.416 Library 3.747 3.75.003 Library Employee Benefits 0.833 0.852 0.019 Bond &
More informationMUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 10,846,034.62 302000 REAL ESTATE TAXES - DELINQUENT 350,000.00 302200 BOROUGH-INTERIM 5,000.00 Total REAL PROPERTY TAXES 11,201,034.62
More informationMUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL
More information2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget
2018 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Final Budget 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2014 2015 2016 as of 11/21/17 as of 11/21/17 2018 01 301 Real
More information2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER
SALISBURY TOWNSHIP 2019 BUDGET SUMMARY: GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER DRAFT BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES: REVENUE
More informationVILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO TAX LEVY ORDINANCE
FILED DEC 16 2M)9 9+ZiLd~uh ~ P A I G COUNTY N CLERK VILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO. 09 - TAX LEVY ORDINANCE 2009-2010 Adopted by the Board of Trustees of the Village of Tolono
More informationDRAFT Annual Budget Fiscal Year 2018/19 Beginning May 1, 2018
DRAFT Annual Budget Fiscal Year 2018/19 Beginning May 1, 2018 Village of Northbrook, Illinois 1225 Cedar Lane Northbrook, Illinois 60062 VILLAGE OF NORTHBROOK ANNUAL BUDGET FISCAL YEAR 2018/19 May 1, 2018
More informationREVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 User: bonnies DB: CANNON PERIOD ENDING 09/30/2016
REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 DB: CANNON PERIOD ENDING DIFF Fund 101 - GENERAL FUND Revenues Dept 000 101-000-402.000 CURRENT PROPERTY TAX 101-000-412.000 DELINQUENT PROPERY
More informationPRICE COUNTY Department Report Page: 1
PRICE COUNTY Department Report Page: 1 GENERAL FUND 100-00-41110-000-000-00000 GENERAL PROPERTY TAX 3,113,538.00-3,140,938.00-3,076,962.00-3,076,962.00-.00 100-00-41111-000-000-00000 CHANGE IN DEFERRED
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018
WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationCITY 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 informationNEW HANOVER TOWNSHIP
SUMMARY OF OPERATING, CAPITAL AND TRUST FUNDS BEGINNING ENDING BALANCE REVENUES BALANCE OPERATING FUNDS General Fund $ 2,654,359 $ 4,300,856 $ 4,467,712 $ 2,487,503 Fire Protection Fund 27,635 338,862
More informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31009 SALES TAX REVENUE THROUGH COUN.00.00 2,569,002.00 2,569,002.00.0 100-00-31910
More informationVILLAGE 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 information2019 PROPOSED BUDGET ACCOUNT 2019
219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06
BALANCE SHEET JANUARY 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 67,617.75) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 5,803.39 100-00-10225
More informationCity of Williston Fiscal Year 2014/2015 Adopted Budget
City of Williston Fiscal Year 2014/2015 Adopted Budget (Adopted on September 23, 2014) Table of Contents Page # Budget Summary Budget Advertisement 1 Budget Summary by Fund 2-3 Budget Comparison by Fund
More informationFINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug
April 15, 2013 TO: FROM: SUBJECT: FINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug Rachel Mayer, Director of Finance April 2013 Finance Committee Report The attached reports show both
More informationTown of Smithfield. Monthly Financial Statements Fiscal Year For the Month Ended August 31, 2018
Town of Smithfield Monthly Financial Statements Fiscal Year 2018-2019 For the Month Ended August 31, 2018 Town of Smithfield Year to Date Revenues For the period ending: August 31, 2018 Remaining Actuals
More informationBUDGET 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 informationProposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL
GENERAL FUND - REVENUE DETAIL Taxes 311 10 Current Ad Valorem $ 15,932,420 $ 14,264,294 $ 12,063,049 $ 11,078,469 311 20 Delinquent Ad Valorem 51,378 211,647 175,000 100,000 312 31 Local Option Gas Tax
More informationTAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00
11/7/2017 BOROUGH OF COPLAY $2,340,299.00 GENERAL FUND 4.130 mills LIBRARY 0.380 mills EMERGENCY SERVICES 0.380 mills TOTAL REAL ESTATE TAX 4.890 mills ADMINISTRATION MAYOR $ 1,800.00 COUNCIL 10,800.00
More informationTOWN OF BRUNSWICK, MAINE
TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET ADOPTED May 23, 2013 AMENDED August 8, 2013 For the Fiscal Year July 1, 2013 - June 30, 2014 Town of Brunswick, Maine Municipal Budget for July 1, 2013 - June
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: TUESDAY, AUGUST 12, 2014 TIME: 7:00 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Jason
More informationDATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 2 TIME: 09:48:29 FUND: GENERAL FUND TOTAL LICENSES 63,136 57,688 51,800 52,839 70,448 54,000 BUILDING INS
DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 09:48:29 FUND: GENERAL FUND TAXES 10-410-411-1100 GENERAL PROPERTY TAX 8,754,348 8,689,238 8,950,755 6,713,066 8,950,755 8,961,076 10-410-411-1400 MOBILE
More informationCITY OF PALM DESERT BUDGETARY COMPARISON SCHEDULE BY DEPARTMENT GENERAL FUND. For the year ended June 30, 2013
The General Fund is used to account for all financial resources traditionally associated with government, except those required to be accounted for in another fund. It is the primary operating fund that
More informationTOWN OF IOWA REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 01, 2017 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT TAXES 01-31-100 TAXES - PROPERTY.00.00 85,000.00 85,000.00.0 01-31-300 TAXES - SALES.00.00 245,098.00 245,098.00.0
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017
WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationCity of selma / B E A U T I F Y I N G. No Separations The Lotus & The Dove. Selma Historical Mural. Cho Family Mural
City of selma B E A U T I F Y I N G S E L M A No Separations The Lotus & The Dove Selma Historical Mural Cho Family Mural 2 01 6 / 2 0 17 BUDGET RESOLUTION NO. 2016-48 R A RESOLUTION OF THE CITY COUNCIL
More information11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017
11/01/ 02:50 PM REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 DB: Bath PERIOD ENDING Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000
More informationCITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31
BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 20,837.18 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 43,809.51 100-00-10225
More informationCITY OF ALTON FY17-18 BUDGET SUMMARY PAGE
ORDINANCE #7569 CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE FUND # TITLE TOTAL REVENUES TOTAL EXPENDITURES 101 GENERAL/IMRF $ 34,195,395.26 $ 34,336,464.45 102 AMPHITHEATER $ 274,040.00 $ 258,855.38 103
More informationCITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03
BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 11,909.51) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 93,085.40 100-00-10225
More information2019 BUDGET SUMMARY FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER
SALISBURY TOWNSHIP 2019 BUDGET SUMMARY GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER FINAL APPROVED BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES:
More informationAN APPROPRIATION ORDINANCE
BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,
More informationPlan of Reorganization
Initial Plan of Reorganization Whiteland Fire Protection Prepared by the Legislative Bodies of the Town of Whiteland and The Whiteland Fire Protection District Dated: A. Introduction The Town of Whiteland
More informationSALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT PROPERTY TAXES 01-301.100 REAL ESTATE TAX - CURRENT 242,748.24 262,606.11 1,300,000.00 1,037,393.89 20.2 01-301.400
More informationTOTAL TAXES 5,789,395 5,518,500 4,902,272 5,730,002 6,460, ,736
BEGINNING BALANCE 3,520 316,623 REVENUES 301 REAL ESTATE PROPERTY TAXES 30110 RE TAX CURRENT YEAR 2,120,952 2,282,500 2,085,563 2,143,567 3,148,736 866,236 30120 RE TAX PRIOR YEAR 27,135 25,000 7,254 7,254
More information2019 Preliminary Budget
2019 Preliminary Budget Please note that this is a working document that is currently being reviewed by Staff and City Council. This is meant for reference as of 10/31/18, but could be changed without
More informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 25, 2018 TIME: 6:50 P.M. PLACE: TEMPORARY WILLISTON CITY COUNCIL ROOM 427 WEST NOBLE AVENUE CALL TO ORDER ROLL CALL MEMBERS: Mayor
More information2019 Budget and Capital Equipment and Replacement Plan
2019 Budget and Capital Equipment and Replacement Plan Village of West Milwaukee, Wisconsin West Milwaukee Village Officials: President: John Stalewski Trustees: Jane Edgar Mariel Hildenbrand Richard Lewein
More informationFORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET
ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate
More informationVillage of Matteson. FY17 Budget ***DRAFT II *** April 16, 2016 Budget Meeting
FY17 Budget ***DRAFT II *** April 16, 2016 Budget Meeting Draft I Budget Changes as of 4/2/16 Budget Meeting Budget Unit Account Account Description FY 17 Draft I Budget FY17 Draft II Budget Additional
More informationWEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED
WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED TAXES 01.301.10 REAL ESTATE TAX: CURRENT YEAR'S LEVY 1,095,000.00 01.301.30 REAL ESTATE TAXES: DELINQUENT 25,000.00 01.310.10
More informationName. 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 informationKenton County Fiscal Court Summary FY 2019
Summary Fund FY 2016 FY 2017 FY 2018 YTD FY 2018 Original Budget Adjustments Current Budget July August RESERVE BALANCE JULY 1st General Fund - 01 17,813,647 19,406,290 13,733,376 13,733,376 34,191,046-34,191,046
More information2013 FORKS TOWNSHIP BUDGET
ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES
More informationCITY OF WEST ORANGE, TEXAS BUDGET
CITY OF WEST ORANGE, TEXAS 201819 BUDGET This budget will raise more revenue from property taxes than last year s budget by an amount of 4,000, which is a 0.6956% increase from last year s budget. The
More informationMunicipal Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill
This budget will raise more revenue from property taxes than last year's budget by an amount of $49,069.00 which is a 9.04 percent increase from last year's budget. Municipal Budget 2018 2019 This budget
More informationDRAFT BUDGET SUBJECT TO CHANGE. Village of Matteson, Illinois Annual Muncipal Budget DRAFT
, Illinois Annual Muncipal Budget DRAFT Fiscal Year May, 1, 2014 - April 30, 2015 Summary of Proposed Budgeted Revenues/Expenses by Fund Fiscal Year 2015 DRAFT BUDGET Excess Excess Revenues Revenues Over
More informationTOWN 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 informationLEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012
Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Schedules of Appropriations and Estimated
More informationDELTA TOWNSHIP GENERAL FUND 2019 BUDGET SUMMARY. Actual 2017
Revenue Summary GENERAL FUND BUDGET SUMMARY Total General Fund Revenues $ 18,743,824 $ 16,156,160 $ 19,157,469 Expenditure Summary Township Board 94,751 97,405 100,608 Manager's Office 356,473 517,954
More informationTown of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015
REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324
More informationFund 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 informationANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF
ANNUAL BUDGET OF THE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL Mayor Sandi Christman Alderman Jeff Dworak Alderman John Griffith Alderman Jason Jelinek Alderman Diane Jirtle
More informationANNUAL REPORT. CITY OF DuPONT. MCAG No Submitted pursuant to RCW to the STATE AUDITOR S OFFICE
ANNUAL REPORT MCAG No. 0576 Submitted pursuant to RCW 43.09.230 to the STATE AUDITOR S OFFICE FOR THE FISCAL YEAR ENDED DECEMBER 31, 2009 MCAG NO. 0576 STATEMENT C-4 FUND RESOURCES AND USES ARISING FROM
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016
WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationVILLAGE OF FISHER TREASURER S REPORT FOR THE FISCAL YEAR BEGINNING MAY 1, 2017 & ENDING APRIL 30, 2018
VILLAGE OF FISHER TREASURER S REPORT FOR THE FISCAL YEAR BEGINNING MAY 1, 2017 & ENDING APRIL 30, 2018 GENERAL FUND Property Tax $66,187.86, Sales Tax $73,335.24, State Income Tax $199,245.80, Interest
More informationBorough of Ebensburg FY 2018 Budget Operating Fund Budget
OPERATING FUND REVENUES Real Property Taxes 301.100 Real Estate Tax, Current Levy $430,000 301.400 Real Estate Tax, Delinquent $24,000 Total Real Property Taxes $454,000 Local Act 511 Taxes 310.100 Real
More informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 22, 2015 TIME: 6:50 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President
More informationCITY OF ELMHURST, ILLINOIS ANNUAL BUDGET FOR THE FISCAL YEAR ENDING DECEMBER 31, 2018 In Conformance with Section 3.19 of the Elmhurst Municipal Code
CITY OF ELMHURST, ILLINOIS ANNUAL BUDGET FOR THE FISCAL YEAR ENDING DECEMBER 31, 2018 In Conformance with Section 3.19 of the Elmhurst Municipal Code Exhibit "A" The following sums, or so much thereof
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2016 GENERAL FUND TOTAL ASSETS 2,025,537.16
BALANCE SHEET JANUARY 31, 2016 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 1,977.45 100-00-10110 CASH IN FLEX ACCOUNT 5,199.65 100-00-10125 CREDIT CARDS IN TRANSIT 29,265.75 100-00-10225
More information