2019 Preliminary Budget BUDGETED 2018 BUDGETED BALANCES FROM PREVIOUS YEAR-TOTAL Fund Balance Used(Added) (157,931.09) (209,694.
|
|
- Duane Benson
- 5 years ago
- Views:
Transcription
1 2019 Preliminary Budget BUDGETED 2018 BUDGETED BALANCES FROM PREVIOUS YEAR-TOTAL Fund Balance Used(Added) (157,931.09) (209,694.53) 2. TAXES 1. Total levy on (1,069,663,855-1,500,000) valuation at _ _ Mills 11,502, ,522, Less 5.25% uncollectible in current year 3. Net amount from discounts (199,580.00) (204,400.00) 4. Receipts from prior years 601, , Penalties and interest all years 117, , Total Real Estate Taxes 12,020, ,054, b. Per Capita 1. Total levy on - valuation at $ /person valuation at $ /person 3. Net amount from current year. 4. Receipts from prior years 12, , Total Per Capita Taxes 12, , c. Hotel Tax (net) 6. Total Hotel Tax 340, , TOTAL ALL TAXES: 12,372, ,439, LICENSES AND PERMITS 4. COURT COSTS AND FINES Costs - Clerk of Courts 225, , D&A Fines 25, , TOTAL COURT COSTS AND FINES: 250, , REVENUE FROM USE OF MONEY & RENTAL INCOME Interest - Savings Accts. 36, , PLGIT - - Rental Income 245, , TOTAL REVENUE-USE OF MONEY: 281, , GRANTS AND GIFTS Emergency Management (FEMA) 55, HMEP 2, TOTAL FEDERAL GRANTS 58, CY 4E/ADOPT Assist ( ) 1,021, CY 4B/TITLE XX ( ) 43, CY IT/IL/TANF/MA/SPEC GRANT ( ) 565, FEMA - Marcellous Shale Act 13 47, , ,568, ,320, Drug Court 100, , District Attorney (State Reimbursment) 114, , Adult Probation 44, , EMA Act , , D/A Drug Task Force 34, , Juvenile Probation 40, , Judicial Svcs.-Operation of Courts 72, , DA - Victim Witness Program (RASA&VOJO&VOCA) 84, , Children Services ACT 148 ( ) 4,442, ,078, Hazmat EPRA 7, , Food Bank Block Grant - - HSDF - Human Services Development Fund - - Family Center 448, , HAP - Emergency Shelter Program - - Solid Waste/Recycling Fund 3, , CDBG - - EMPG Grant - 54, Domestic Relations 561, , AP Housing - - Other Planning Grants - WNV - - Other Grants - - TOTAL STATE GRANTS 7,593, ,838, PAYMENTS IN LIEU OF TAXES State Game Lands 38, , Housing Authority/Geisinger Nursing Home 25, , Public Utility Realty Tax (State) 53, , TOTAL PAYMENTS IN LIEU OF TAXES: 117, , DEPARTMENTAL EARNINGS Adult Probation - ARD 90, Adult Probation - OFS 152, Adult Probation - Drug Court 6, , Prison - D&A Tests/Electronic Monitoring 40, , Adult Probation - CRN/Drug Test/Comm Ser/Sub Abuse 237, , Victim Witness reimb to cover exp from DA 1 of 46 8, Affordable Housing Funds 4, , Substance Abuse Education 18, ,000.00
2 Coroner's Fees Fam CTR 12, , , , L.E.P.C. 16, , Records Improvement Funds 14, , Assessment Fees 24, , Treasurer 40, , Register and Recorder 305, , Sheriff 212, , Prothonotary / Clerk of Courts 220, , District Justices (Costs) 342, , Elections - 1, Tax Claim Bureau 430, , Planning Commission 25, , County Prison 2,400, ,400, Maint. Juvenile Welfare (CYS) 100, , Resiliency Reimb from Water Mitigation 20, , Maint from DRO 1, Treasurer reimb Dog Lic 3, , Domestic Relations Court Costs 15, , Emergency Communications Center - - Mtce from Water Authority 5, JP Informal Dis. Fees - - TOTAL DEPARTMENTAL EARNINGS: 4,572, ,722, OTHER REVENUE/REIMBURSED EXPENSES Interest-Ag Pres/Clean & Green - Donations/Contributions Sale of County Property 19, , Sale of Cars Enterprise 25, State Tax Equalization Board Reimbursed Expenses 174, , Sale of GIS Data 6, , Refund-Prior Year Expense 7, , Courts for Montour Salaries/Expenses 87, , Tax Billings 20, , GIS Reimb of Montour 70, Xerox-Assessment Office 25, , AP Housing 30, , Sheriff GPS for cars 1, Juvenile Prob 2, , Miscellaneous 2, , Detective 24, , from Montour 383, , Prison Commissary 400, , TOTAL OTHER REVENUE: 1,253, ,284, TRANSFERS FROM OTHER FUNDS General Agency - DRS 10, , Liquid Fuels 1, , Sinking Fund - - Capitla Reserve - - TOTAL TRANSFERS FROM OTHER FUNDS: 11, , TRANSFERS FROM OTHER FUNDS Proceeds From Borrowing - - GRAND TOTAL REVENUES: 26,510, ,956, of 46
3 COMMISSIONERS: DAVID WITCHEY Salaries - Commissioners 158, , Salary - Management Staff 166, , Salaries - Clerical 48, , Health Insurance - Opt Out 9, , Health Insurance 69, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 29, , Retirement 27, , Unemployment Compensation 3, , Office Supplies 4, , Subscriptions/Periodicals Postage 2, , Advertising 2, , Dues 17, Conventions 16, , Professional Services 112, , Other 4, , Training 2, , Communications - phone 8, , Internet 18, , Maintenance Agreements 50, , Automobile Allowance 1, , Furniture, Fixtures, Equipment - - TOTAL COMMISSIONERS: 735, , of 46
4 IT: ERIC BOUGHNER Salary - Management Staff 59, , Salaries - Clerical 39, , Health Insurance - Opt Out 4, , Health Insurance 8, , Life Insurance Dental Insurance Vision Insurance Social Security 8, , Retirement 7, , Unemployment Compensation Office Supplies Postage Advertising - - Dues and Conventions - - Other 4, , Training - - Communications - phone 2, , Internet - - Maintenance Agreements 119, , Automobile Allowance - - Furniture, Fixtures, Equipment - - TOTAL IT: 256, , of 46
5 COUNTY BUILDINGS - MTCE : WADE MAYS Salary - Supervisor 60, , Salaries - Staff 230, , Health Insurance - Opt Out 4, , Health Insurance 83, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 22, , Retirement 21, , Unemployment Compensation 2, , Office Supplies Operating Supplies 47, , Utilities - Heat 20, , Utilities - Electricity 98, , Utilities - Water & Sewer 12, , Rent - Parking Space 4, , Other 17, , Contracted Services-Maint. & Repairs 160, , Uniforms 3, , Communications 1, , Maintenance Agreement 4, , Gas & Diesel 7, , Maintenance & Repairs (Vehicle) 5, , Cars 29, , Vehicles - Furn., Fixtures, Equipment 5, , Buildings & Improvements - - TOTAL COUNTY BUILDINGS: 845, , of 46
6 VOTER REGISTRATION: MATT REPASKY Salary - Registrar/Elections Coordinator 41, , Staff 30, , Health Insurance - Opt Out 4, , Health Insurance 9, , Life Insurance Dental Insurance Vision Insurance Social Security 5, , Retirement 5, , Unemployment Compensation Office Supplies 1, , Postage 3, , Printing 1, , Communications Maintenance Agreements Equipment - - TOTAL VOTER REGISTRATION: 106, , of 46
7 CONDUCT OF ELECTIONS: MATT REPASKY Wages-Election Officers 63, , Wages-Computing Returns (Temp) 1, , Health Insurance - Opt Out - - Social Security - - Life Insurance - - Retirement - - Unemployment Comp - - Office Supplies 4, , Postage Advertising 3, , Polling Place - Rent 4, , Dues and Convention / Training / Seminars 1, , Other 1, , Maintenance Agreement 29, , Auto Allowance 1, , Equipment 1, , TOTAL CONDUCT OF ELECTIONS: 110, , of 46
8 TAX ASSESSMENT: DAVID GOOD Salary - Chief Assessor 63, , Salaries - Assistants and Clerks 201, , Temp - Employees 4, , Health Insurance - Opt Out 9, , Health Insurance 62, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 21, , Retirement 19, , Unemployment Compensation 3, , Office Supplies 3, , Postage 42, , Advertising 12, , Dues and Conventions 5, , Professional Services 4, , Other Prof Service , Other Notary Fees - - Communications 2, Maintenance Agreements 47, , Gas 3, , Automobile Allowance 5, , Cars 5, , TOTAL TAX ASSESSMENT: 519, , of 46
9 TREASURER: CINDY CREVELING Salary - Treasurer 51, , Salaries - Clerical Staff 89, , Wages - Temporary Employees 1, , Health Insurance - Opt Out - - Health Insurance 51, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 10, , Retirement 10, , Unemployment Compensation 1, , Office Supplies 2, , Postage 6, , Advertising Dues and Conventions 2, , Other - Training - - Salary of Solicitor Communications 1, Maintenance Agreement 3, , Automobile Allowance Furniture-Fixtures-Equipment - - Insurance-Premium on Bond TOTAL TREASURER 234, , of 46
10 TAX COLLECTORS: CINDY CREVELING Commissions 55, , Social Security 4, , Postage 9, , Material and Supplies - - Professional Svcs.-Collections audit 12, , Insurance-Premium on Bond - - TOTAL TAX COLLECTORS: 81, , of 46
11 CONTROLLER OR AUDITOR: ROD RALSTON Wages - Elected Auditors 34, , Health Insurance - Opt Out 9, , Health Insurance 16, Life Insurance Dental Insurance Vision Insurance Social Security 3, , Retirement 2, , Office Supplies Postage Advertising - - Dues and Conventions 2, , Professional Services - - Maintenance Agreements Solicitor - - Automobile Allowance TOTAL CONTROLLER OR AUDITORS: 70, , of 46
12 RECORDER OF DEEDS: BRENDA LUPINI Salary of Recorder 54, , Salaries - Clerical Staff 92, , Health Insurance - Opt Out 4, , Health Insurance 30, , Life Insurance Dental Insurance Vision Insurance Social Security 11, , Retirement 10, , Unemployment Compensation 1, , Office Supplies 2, , Postage Dues and Conventions 3, , Other Salary of Solicitor Contracted Svcs-Duplication of Records/Storage 3, , Communications 3, , Maintenance Agreements 15, , Auto Allow Furniture-Fixtures-Equipment - - Insurance-Premium on Bond - - TOTAL REGISTER AND RECORDER: 235, , of 46
13 VETERAN'S AFFAIRS: BRIDGET KINGSTON Salary - Mgmt. Support 29, , Salary - Staff 12, Health Insurance - Opt Out - - Health Insurance 16, , Life Insurance Dental Insurance Vision Insurance Social Security 3, , Retirement 1, , Unemployment Compensation Office Supplies Postage Flags & Markers 9, , Rent 8, , VA Training & Conventions Professional Services - Funeral Director 30, , Professional Services - Funeral Director - Indigent 1, , Communications 1, , Maintenance Agreements VA Mileage 1, , Contributions To Veterans Organizations 1, , TOTAL HUMAN SERVICES DEPT.: 119, , of 46
14 FAMILY CENTER DEPT: ASHLEY MENSCH Salary-Department Head 50, , Salary - Staff 407, , Health Insurance - Opt Out 9, , Health Insurance 88, , Life Insurance Dental Insurance 2, , Vision Insurance Social Security 35, , Retirement 33, , Unemployment Compensation 4, , Office Supplies 4, , Postage Rent 1, Other Exp 4, , Training 3, , Communications , Maintenance Agreements Mileage 18, , TOTAL FAMILY CENTER DEPT: 664, , of 46
15 SHERIFF: TIM CHAMBERLIN Salary of Sheriff 51, , Salaries of Deputies 215, , Salaries-Clerical Staff 33, , Wages-Special Deputies 171, , Health Insurance - Opt Out 34, , Health Insurance 50, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 38, , Retirement 22, , Unemployment Compensation 5, , Office Supplies 8, , Postage 4, , Guns and Ammo 5, , Dues and Conventions 2, , Other 3, , Legal Services Solicitor Salary Tuition Assistance / TRAINING 2, , Uniforms and Supplies 10, , Communications 7, , Maintenance Agreements Gas 12, , Automobile Allowance 1, Mtce and Repairs 5, , Cars 16, , Vehicle - - Furn, Fixtures & Equipment - - TOTAL SHERIFF: 704, , of 46
16 CORONER: JEREMY REESE Salary of Coroner 20, , Salaries-Clerical Staff 1, , Contracted Wages 9, , Health Insurance - Opt Out 5, , Life Insurance Social Security 1, , Retirement 1, , Unemployment Compensation Office Supplies 5, , Dues and Conventions 6, , Solicitor Salary Supplies (Service) 1, , Purchased Services 90, , Automobile Allowance 2, , TOTAL CORONER: 145, , of 46
17 PROTHONOTARY: BARB SILVETTI Salary of Prothonotary 54, , Salaries-Clerical Staff 185, , Health Insurance - Opt Out 4, , Health Insurance 72, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 18, , Retirement 18, , Unemployment Compensation 2, , Office Supplies 5, , Postage 6, , Advertising 2, , Dues and Conventions 3, , Other Legal Services Communications 2, Maintenance Agreements 2, , Maintenance - Computer 23, , Automobile Allowance Furn, Fixtures and Equipment - - Insurance-Premium on Bond - - TOTAL PROTHONOTARY: 405, , of 46
18 DOMESTIC RELATIONS: GAIL KELLER Salary-Domestic Relations Officer 61, , Salary-Hearing Officer 255, , Salaries-Clerical Staff 166, , Health Insurance - Opt Out 34, , Health Insurance 43, , Life Insurance Dental Insurance 2, , Vision Insurance Social Security 39, , Retirement 35, , Unemployment Compensation 5, , Office Supplies 10, , Postage 15, , Dues and Conventions 2, , Legal Services 36, , Other Blood Testing Costs 1, , Communications 4, , Maintenance Agreements 6, , Automobile Allowance Furn, Fixtures and Equipment 4, , Court Costs 6, , TOTAL DOMESTIC RELATIONS: 735, , of 46
19 PUBLIC DEFENDER: HUGH SUMNER Salary-Public Defender 81, , Salary -Assistant Public Defenders & Conflict Counsel 176, , Salary Clerical 63, , Health Insurance - Opt Out 4, , Health Insurance 67, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 19, , Retirement 11, , Unemployment Compensation 3, , Office Supplies 2, , Postage Rent 26, , Dues And Conventions 1, , Professional Services 25, , Other 1, , Communications Maintenance Agreement 1, , TOTAL PUBLIC DEFENDER: 489, , of 46
20 DISTRICT ATTORNEY: TOM LEIPOLD Salary-District Attorney 182, , Salaries-Assistant District Attorneys/Detective 155, , Salaries-Clerical 100, , Health Insurance - Opt Out 4, , Health Insurance 55, , Life Insurance Dental Insurance Vision Insurance Social Security 33, , Retirement 21, , Unemployment Compensation 3, , Office Supplies 4, , Subscriptions 7, , Postage 3, , Dues and Conventions 4, , Other 1, , Contracted Services - Witness Fees , Extradition Fees 3, , Communications 1, Maintenance Agreement 3, , Automobile Allowance Furniture, Fixtures & Equipment - - Drug Task Force Payments to Municipalities 34, , TOTAL DISTRICT ATTORNEY: 621, , of 46
21 VICTIM-WITNESS COORDINATOR: FRANCES FRALEY Salary 45, , Salary-Clerical 21, , Health Insurance - Opt Out 4, , Health Insurance 8, , Life Insurance Dental Insurance Vision Insurance Social Security 5, , Retirement 3, , Unemployment Compensation Office Supplies , Postage , Dues & Conventions - Conferences/Training Communications , Maintenance Travel , Equipment - - TOTAL VICTIM-WITNESS: 93, , of 46
22 LAW LIBRARY: TAMI KLINE Books, Periodicals, Etc. 65, , TOTAL LAW LIBRARY: 65, , of 46
23 COURTS: TAMI KLINE Staff 81, , Salaries-Clerical Staff 291, , Wages- Court Crier 5, , Court Reporting - - Health Insurance - Opt Out 24, , Health Insurance 51, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 30, , Retirement 27, , Unemployment Compensation 5, , Office Supplies 6, , Postage 4, , Dues & Conventions 3, , Legal Services 185, , Act 24-Indigent/Incomp 3, , Other , Jury fees 12, , Communications 4, , Maintenance Agreements 5, , Furniture & Equipment - - TOTAL COURTS: 744, , of 46
24 RESILIENCY OFFICE: ERIC STAHLEY Salary-Director 61, , Health Ins - Opt Out - - Health Insurance 8, , Life Insurance Dental Insurance Vision Insurance Social Security 4, , Retirement 4, , Unemployment Compensation Office Supplies Postage Dues/Conventions Training Communications Auto Allowance Maintenance Agreements - - Furniture, Fixtures & Equipment - - TOTAL RESILIENCY OFFICE: 81, , of 46
25 DISTRICT COURT - BERWICK: TAMI KLINE Salaries-Clerical Staff 124, , Health Insurance - Opt Out 4, , Health Insurance 17, , Life Insurance Dental Insurance Vision Insurance Social Security 9, , Retirement 9, , Unemployment Compensation 1, , Office Supplies 5, , Postage 13, , Rent-Building or Office Space 35, , Other - Server Fees 1, , Communications 2, , Internet 1, , Maintenance Agreements 1, , Auto Allowance - - Furniture, Fixtures & Equipment - - Insurance-Premium on Bond TOTAL DISTRICT COURT - BERWICK 229, , of 46
26 DISTRICT COURT - BLOOMSBURG: TAMI KLINE Salaries-Clerical Staff 160, , Health Insurance - Opt Out 14, , Health Insurance 25, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 13, , Retirement 11, , Unemployment Compensation 3, , Office Supplies 10, , Postage 20, , Other - Server Fees 1, , Communications 2, , Internet Maintenance Agreements 2, , Automobile Allowance 1, , Furniture, Fixtures & Equipment - - Insurance-Premium on Bond TOTAL DISTRICT COURT - BLOOMSBURG: 268, , of 46
27 DISTRICT COURT - CATAWISSA: TAMI KLINE Salaries-Clerical Staff 90, , Health Insurance - Opt Out - 5, Health Insurance 30, , Life Insurance Dental Insurance Vision Insurance Social Security 6, , Retirement 6, , Unemployment Compensation 1, , Office Supplies 4, , Postage 8, , Rent-Building or Office Space 25, , Other 1, , Communications 2, , Internet Maintenance Agreements 1, , Furniture, Fixtures & Equipment - - Insurance-Premium on Bond TOTAL DISTRICT COURT - CATAWISSA: 179, , of 46
28 DISTRICT COURT - MILLVILLE: TAMI KLINE Salaries-Clerical Staff 91, , Health Insurance - Opt Out 9, , Health Insurance 12, , Life Insurance Dental Insurance Vision Insurance Social Security 7, , Retirement 6, , Unemployment Compensation 1, , Office Supplies 4, , Postage 8, , Rent-Building or Office Space 23, , Other - Server Fees 1, , Communications Internet 5, , Maintenance Agreements 1, , Automobile Allowance Furniture, Fixtures & Equipment - - Insurance-Premium on Bond TOTAL DISTRICT COURT - MILLVILLE: 174, , of 46
29 PROBATION & PAROLE-ADULT: DONALD COLEMAN Salary-Chief Probation Officer 62, , Salaries-Professional Staff 439, , Salaries-Clerical Staff 80, , On-Call Wages 6, , Health Insurance - Opt Out 24, , Health Insurance 126, , Life Insurance Dental Insurance 2, , Vision Insurance Social Security 46, , Retirement 44, , Unemployment Compensation 6, , Cobra / Volunteer Ins 3, , Office Supplies 4, , Postage 1, Guns and Ammo 4, , Offender Supervision Fund 30, , Rent 30, , Dues and Conventions 1, , Legal Fees - Drug Court 70, , Other 2, , Drug Testing 22, , Communications 9, , Maintenance Agreements 3, , Gas 5, , Vehicle Maintenance & Repairs 3, Cars 17, , Furniture, Fixtures & Equipment - - TOTAL PROBATION-ADULT: 1,048, ,179, of 46
30 PROBATION & PAROLE-JUVENILE: DENISE LABUDA Salary-Chief Probation Officer 58, , Salaries-Professional Staff 184, , Salaries-Clerical Staff 29, , On-Call Wages 7, , Health Insurance - Opt Out 4, Health Insurance 89, , Life Insurance Dental Insurance 1, , Vision Insurance Social Security 21, , Retirement 21, , Unemployment Compensation 3, , Office Supplies 1, , Postage Guns & Ammo Rent 23, , Dues and Conventions Legal Fees - Other 1, , Drug Testing 1, , Training & Seminars 3, , Uniforms & Supplies 2, , Transporting Prisoners Communications 5, , Maintenance Agreement 2, , Gas/ 4, , Automobile Allowance Vehicle Maintenance & Repairs 1, , Cars 14, , TOTAL PROBATION-JUVENILE: 483, , of 46
31 PRISON : DAVID VARANO Salary-Warden 71, , Salaries-Other Staff 533, , Wages-Regular Employees 3,071, ,272, Wages - Clerical 82, , Health Ins - Opt Out 139, , Health Insurance 557, , Life Insurance 2, , Dental Insurance 12, , Vision Insurance 2, , Social Security 298, , Retirement 243, , Unemployment Compensation 41, , Inmate Work Insurance Office Supplies 8, , Postage 4, , Maintenance Supplies & Garbage 95, , Utilities-Heat 45, , Utilities-Electricity 60, , Utilities-Water and Sewer 56, , Armory 6, , Operating Expense-Food 411, , Operating Expense-Inmate Clothing 18, , Operating Expense-Medication 125, , Operating Expense-Other 195, , Operating Expense-Inmate Services 164, Professional Services-Legal 30, , Professional Services-Medical 225, , Other 6, , Uniforms 8, , Security/Radios 7, , Salary of Solicitor Contracted-Maintenance & Repairs - - Electronic Monitoring 40, , Training and Seminars 10, , Prisoner Payroll 10, , Communications 16, , Cable 2, , Maintenance Agreement 159, , Gas 3, , Automobile Allowance (Staff Reimb for meal/mileage) 3, , Cars 13, , Furniture, Fixtures & Equipment, Bldg Improvements 6, , TOTAL COUNTY PRISON: 6,625, ,795, of 46
32 CHILDREN AND YOUTH SERVICES: APRIL MILLER Salaries 1,349, ,425, Health Insurance - Opt Out 34, , Health Insurance 382, , Life Insurance Dental Insurance 4, , Vision Insurance 1, , Social Security 108, , Retirement 106, , Unemployment Compensation 14, , Administration Supplies 10, , Other Supplies - Purchased Assets (computer grant) 25, , Miscellaneous 10, , Occupancy / Rent 1, , Court Costs - Legal Fees 14, , Subsidies 216, , Professional Counsel 65, , Service Supplies 35, , Transportation 70, , Purchased Services 1,834, ,000, Purchased Services-JPO 585, , Communications 17, , Internet 1, , Maintenance Agreement 15, , Vehicle Mtce & Repairs 6, , Cars 30, , Vehicle - - Repair Assets - - TOTAL CHILDREN AND YOUTH SVCS: 4,942, ,300, of 46
33 GIS: TIMOTHY MURPHY Director 61, , Staff 78, , Health Insurance - Opt Out 14, , Health Insurance 8, Life Insurance Dental Insurance Vision Insurance Social Security 11, , Retirement 10, , Unemployment Compensation 1, , Office Supplies 1, , Postage Meetings & Training Seminar 4, , Communications 1, , Maintenance Agreements 18, , Automobile Allowance Equipment 4, , TOTAL GIS 218, , of 46
34 E.M.A. ACT 147: JEN LONG (1820 or 1830) Drill Expense 1, , Telephone 9, , Equipment and Supplies 11, , Renovations/misc. Other TOTAL E.M.A. ACT , , of 46
35 EMERGENCY MANAGEMENT AGENCY: JEN LONG (1840) Salary-Director 51, , Salaries-Clerical/staff 53, , Health Insurance - Opt Out 19, , Health Insurance - 9, Life Insurance Dental Insurance 1, Vision Insurance Social Security 9, , Retirement 7, , Unemployment Compensation 1, , Volunteer Insurance Office Supplies Postage Other 1, , Contracted Maintenance & Repair Training and Seminars 2, , Communications 3, , Cable/Internet Maintenance Agreement 1, , Equipment Repair - - Gas/maintenance 1, , Automobile Allowance Cars 9, , Machinery & Equipment - - TOTAL E.M.A.: 166, , of 46
36 L.E.P.C.: JEN LONG (1845) Other Expenses 6, Training & Seminars 1, Automobile Allowance Travel Expense Haz Mat Comm Flow Study (to be used in 2018) Furniture & Equipment TOTAL L.E.P.C.: - 7, of 46
37 PARKS: WADE MAYS Salaries-Other Staff 41, , Health Insurance - Opt Out 4, , Health Insurance - - Life Insurance Dental Insurance - - Vision Insurance - - Social Security 3, , Retirement 2, , Unemployment Compensation 1, , Operating Expenses 2, , Utilities-Heat - Utilities-Electricity 4, , Other 2, , Contracted Services - Engineering 1, , Contracted Services - Mtce. & Repairs 2, , Communications - - Equipment Repairs 1, , Sewage Treatment Plant 9, , Gas & Diesel 2, , Equipment - Renovations 3, , Flood Insurance - - TOTAL PARKS: 81, , of 46
38 911 CENTER - NON-REIMBURSABLES: BRIAN PUFNAK (1890) Utilities-Electricity (Tower Sites) - - Other Equipment Repairs 1, , Lease-State Game Lands 14, , Furniture, Fixtures & Equipment - TOTAL 911 CENTER - NON-REIMBURSABLES: 16, , of 46
39 ECEN CENTER - REIMBURSABLE: BRIAN PUFNAK (1895) Salary-Director 62, , Salary - Clerical 18, , Wages-Regular Employees 711, , Wages-Part time Employees 92, , Health Ins - Opt Out 24, , Health Insurance 103, , Life Insurance Dental Insurance 4, , Vision Insurance , Social Security 69, , Retirement 53, , Unemployment Compensation 9, , Office Supplies 3, , Postage Utilities 7, , Addressing Advertising Professional Services 2, , Other Training 2, , Telephone 90, , Cable/Internet , Maintenance Agreement 129, , Maintenance & Repairs 20, , Auto Allowance Equipment - Wireless fund projects / Equip Upgrades 718, TOTAL 911 CENTER - REIMBURSABLE: 2,125, ,459, of 46
40 EMPLOYEE BENEFITS Dental Service Fee - Vision - Health ins - Federal Excise Tax - Payroll Processing - EE Insurances - Unemployment Compensation - FSA Administrative fee (TASC) 6, , Cobra Notification TOTAL EMPLOYEE BENEFITS: 7, , INSURANCE Workers Compensation 356, , PCORP Liability Insurance 242, , TOTAL INSURANCE: 598, , of 46
41 PLANNING COMMISSION: RACHEL SWARTWOOD Salary-Director 59, , Salaries-Professional Staff 89, , Salary-Clerical 37, , Health Ins - Opt Out 4, , Health Insurance 54, , Life Insurance Dental Insurance 1, Vision Insurance Social Security 14, , Retirement 14, , Unemployment Compensation 1, , Office Supplies Postage Advertising , Legal Services 4, , Engineering Services 20, , Solid Waste Surcharge 3, , Other - - Meetings-Services 5, , Communications 1, Maintenance Agreements 2, , Automobile Allowance 1, , Payments to Municipalities TOTAL PLANNING COMMISSION: 318, , of 46
42 PENN STATE EXTENSION SERVICES: KEN BALLIET Salaries 47, , Health Insurance 16, , Life Insurance Dental Insurance Vision Insurance Social Security 3, , Retirement 3, , Unemployment Compensation Appropriation 62, , TOTAL AG. EXTENSION SVCS.: 135, , of 46
43 CAPITAL EXPENDITURES Vehicles - - Contingencies - - Capital Exp - - Records Improvement Fund / Affd.Housing 12, TOTAL CAPITAL EXPENDITURES: 12, DEBT SERVICE Principal payments on car loans - - Interest payments or car loans/cd & CC Fees - - gesc savings to sinking fund - - TOTAL DEBT SERVICE: of 46
44 CONTRIBUTIONS TO VARIOUS AGENCIES Food Bank (AGAPE) Emergench Shelter (GateHouse) CDBG/HOME Black Fly Program 27, , Area Agency on Aging 30, , Seda-Cog 12, , Soil Conservation 53, , Mental Health/Mental Handicapped (CMSU) 83, , Land Preservation Board 10, , Flood Authority - - Approp-Traveling Library 70, , Tourism 333, , LCCC 20, , TOTAL CONTRIB.-VARIOUS AGENCIES: 639, , of 46
45 TOTAL GENERAL FUND: 26,352, ,746, LIQUID FUELS TAX FUND RECEIPTS AND BALANCE /7715 Balance-Beginning of Year Interest Earned 3, , Liquid Fuels Tax Grant 310, , Reimb - Bridge Inspection 20, , Reimbursement-PENNDOT 3, , Reimb-PEMA flood - - TOTAL RECEIPTS AND BALANCE: 337, , EXPENDITURES xxx Utilities-Electricity Maintenance - Labor 7, , Materials 2, , Co. Liquid Fuel only projects Engineering 330, , Co. Liquid Fuel only projects Construction 450, Other Expensed - Fed/State Rmb. Projects 1,056, Bridge Signing Program 2, , Bridge Inspections 18, , Vehicle Contracted Services Mtce & Repairs - - Equipment Repairs - - Payments to Municipalities - - Flood projects - - Equipment - - Cars 9, , TOTAL EXPENDITURES: 1,425, , EOY LIQUID FUELS TAX FUND BALANCE: (1,088,745.05) (222,771.92) CAPITAL RESERVE FUND Balance-Beginning of Year - - GESC Contract - - Building Improvements - - Equipment & Computers - 300, Interest Revenue - - Insurance Reimbursements/Grants - - Transfer from Other Funds - - Autoneum Flood Project - - TOTAL REVENUE: - - EXPENDITURES Autoneum radio communications - - Twin Bridges - - Sawmill Paving - - GESC Contract - - Renovations / Courthouse / Main St. Annex - - Equipment - - Contingencies - - Flood projects - - DCED EIP Study - - TOTAL EXPENDITURES: - - CAPITAL RESERVE FD : - - RETIREMENT FUND Assets-Beginning of Year REVENUE /7609 Interest-M/L & Bonds 200, , Dividends-Preferred - - Dividends-Common 250, , Member Contributions 832, , County Contribution 774, , Gain on Sale of Investments 750, ,250, Loss on Sale of Investments of 46 TOTAL REVENUE: 2,807, ,379,481.84
46 EXPENDITURES Lump Sum Benefits 200, , Administrative Fees 225, , Interest Expense-Refunds - - Interest-Act. Member Reserve - - Interest-County Annuity Reserve - - Interest-Retired Member's Reserve - - Death Benefits/Lump Sum Benefits 50, , Member Contributions Refunded 350, , Retirement Allowances-Regular 1,350, ,350, TOTAL EXPENDITURES: 2,175, ,175, RETIREMENT FD: 632, ,204, SINKING FUND: Assets-Beginning of Year Transfer to Capital Reserve REVENUE /6201 Current Year Levy - at 1.0 mills 1,010, ,152, Prior Years Levies 60, , Current Year - Discount (15,000.00) (16,000.00) Prior Years Interest & Penalties 11, (10,000.00) Total Taxes 1,066, ,166, Interest Account - - Proceeds from Borrowing/savings from gesc - - TOTAL REVENUE: 1,066, ,166, EXPENDITURES Debt Service - Principle 355, , Debt Service - Interest 76, , Debt Service - Services 2, , Debt Service - Commission Expense - - Bond Issuance - - Transfer to general fund to purchase building - - TOTAL EXPENDITURES: 433, , Encumbrances for capital reserve/debt reduction SINKING FUND: 632, , of 46
2019 Preliminary Budget BUDGETED 2018 BUDGETED BALANCES FROM PREVIOUS YEAR-TOTAL Fund Balance Used(Added) $ (157,931.09) $ (201,218.
2019 Preliminary Budget BUDGETED 2018 BUDGETED 2019 1. BALANCES FROM PREVIOUS YEARTOTAL Fund Balance Used(Added) $ (157,931.09) $ (201,218.60) 2. TAXES 1. Total levy on (1,069,663,8551,500,000) valuation
More informationCLARION COUNTY TENTATIVE 2018 BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING
CLARION COUNTY TENTATIVE BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING TED THARAN, COUNTY COMMISSIONER CHAIRMAN WAYNE R.BROSIUS, COUNTY COMMISSIONER ED HEASLEY, COUNTY COMMISSIONER
More informationBradford County Annual Budget Budget Year 2018
Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department 000 - Revenue Real Estate Taxes 300-000 Collections in Process 541,524.87 730,000.00 730,000.00 300-010 Curr Yr Levy-Face Discount
More information2018 BUDGET AS OF 9/30
2019 OPERATING BUDGET SUMMARY Revenues ACTUAL 2017 2018 BUDGET AS OF 9/30 APPROVED 2019 $ CHANGE % CHANGE Operating Real Estate Taxes $ 164,205,200 $ 164,922,932 $ 167,053,095 $ 2,130,163 1.3% Federal
More information$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000
20072008 BUDGET 20042005 20042005 20052006 20052006 20062007 20062007 20072008 Budget Actual Budget Actual Budget Actual 6 mos. Budget GENERAL CORPORATE FUND RECEIPTS Real Estate & Mobile Home Privelege
More informationCLARION COUNTY 2015 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER
CLARION COUNTY 205 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER COUNTY OF CLARION OFFICE OF CENTRAL ACCOUNTING 330 Main Street, 2 nd Floor, Room 27 Clarion, PA 624 (84) 226-4000,
More information2019 Commissioners Budget
2019 Commissioners Budget Leslie Osche Chairman Board of County Commissioners Kimberly Geyer Vice Chairman Lori Altman Human Resources Director/Chief Clerk Ann Brown Budget and Human Services Finance Director
More informationELK COUNTY COMMISSIONERS RELEASE PRELIMINARY 2018 BUDGET
ELK COUNTY COMMISSIONERS RELEASE PRELIMINARY 2018 BUDGET The Elk County Board of Commissioners is presenting the proposed 2018 county operational budget in the amount of $12,644,115 and an overall budget
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 informationADOPTED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT
FILED FOR RECORD 2018 SEP 2 : M GLENDA ALSTON HARDIN COUNTY CLERK By: DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge Wayne McDaniel, Commissioner
More informationDOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY
BUDGET AND TAX LEVY DECEMBER 31, 2017 INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK ANNUAL BUDGET AND APPROPRIATIONS
More informationDOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY
BUDGET AND TAX LEVY DECEMBER 31, 2014 INTENTIONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTIONALLY LEFT BLANK GENERAL FUND TAXES: 37
More informationELMORE COUNTY COMMISSION FY 2019 BUDGET
ELMORE COUNTY COMMISSION FY 2019 BUDGET Approved September 24, 2018 Operating Operating Revenues Expenditures General Funds Transfers In Transfers Out 001 General Funds 10,587,552 1,287,267 11,874,819
More informationPROPOSED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT
FILED FOR RECORD 2018 JULY 27 1:01PM GLENDA ALSTON HARDIN COUNTY CLERK By: Connie Becton CHIEF DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge
More informationINTENTONALLY LEFT BLANK
INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK GENERAL FUND STATEMENT OF RECEIPTS AND REVENUES TAXES: 37 Property
More informationColeman County, Texas PROPOSED BUDGET
Coleman County, Texas 2019 PROPOSED BUDGET This budget will raise more total property taxes than last year s budget by $473,646.85 or 14%, and of that amount $462,976.04 is tax revenue to be raised from
More informationBUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues
BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, 2013 General Fund Revenues Tax collections as a percentage of budget are almost even yeartoyear. Current year tax collections are 96 percent for
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 informationBUDGET STATUS REPORT FOR OPERATING FUNDS As of March 31, General Fund Revenues
BUDGET STATUS REPORT FOR OPERATING FUNDS As of March 31, 2016 General Fund Revenues Tax collections through March 2016 as a percentage of budget are just about even with those through March 2015. Current
More informationKenton County Fiscal Court. Summary. Summary
Summary Summary Fund FY 2012 FY 2013 FY 2014 YTD FY 2014 Original Budget Adjustments Current Budget 1st Qtr October November December Year to Date % RESERVE BALANCE JULY 1st General Fund - 01 3,571,732.43
More informationRANDALL COUNTY, TEXAS FISCAL YEAR ADOPTED BUDGET
010-310-215 AD VALOREM TAXES - CURRENT 20,081,133 21,945,938 22,670,000 22,987,857 010-310-216 ADVALOREM TAXES - DELINQUENT 684,710 300,684 500,000 500,000 010-310-226 PAYMENTS IN LIEU OF TAXES 2,817 -
More informationPIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2009
ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2009 Page GENERAL COUNTY FUND 1-12 DOCUMENT STORAGE SYSTEM FUND - RECORDER 13 MISCELLANEOUS FEES FUNDS 14-18 COOPERATIVE EXTENSION
More informationBUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues
BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, 2016 General Fund Revenues Tax collections through June 2016 as a percentage of budget are even with those through June 2015. Current year tax collections
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 informationCARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR
CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR 2014-2015 DEPARTMENT 1301 - COMMISSIONER'S OFFICE SALARIES - REGULAR 51.1100 664,000.00 TEMPORARY LABOR 51.1200 0.00
More informationCOUNTY OF NORTHUMBERLAND 2018 FINAL BUDGET
COMMISSIONERS Richard J. Shoch, Chairman Samuel J. Schiccatano, Vice Chairman Kymberley L. Best 2018 FINAL BUDGET (Initial approval - 12/5/17 (Commissioner s meeting) (Final approval - 12/28/17 (Commissioner
More informationFY 2018 Budget Resolution Summary Gwinnett County, Georgia
FY General Fund - 001 Taxes 246,171,202 Inter Governmental Revenue 3,584,798 Licenses and Permits 363,300 Charges for Services 27,327,754 Fines and Forfeitures 4,303,648 Investment Income 866,413 Contributions
More informationFY 2019 Chairman s Proposed Budget Gwinnett County, Georgia
FY Chairman s Proposed FY Proposed General Fund - 001 Taxes 254,281,085 Licenses and Permits 363,300 Intergovernmental 3,789,369 Charges for Services 28,434,324 Fines and Forfeitures 3,669,246 Investment
More informationMonthly Financials November 30, 2017
Monthly Financials November 30, 2017 Combining All Fund Revenue, Expenditures & Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of,
More informationFund Organizational Chart
Fund Organizational Chart General Fund 1100 BOARD OF SUPERVISORS GOVERNMENTAL FUNDS Special Revenue Funds Capital Project Funds 1410 1420 PROPRIETARY FUNDS ELECTED DEPARTMENTS CLERK OF THE BOARD HEALTH
More informationUNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1
Departments (Organizational Units) Page 1 OVERVIEW: The department dimension is the second level of budgeting and accounting within a fund. This section of the Uniform Chart of s includes a listing of
More 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 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 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 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 informationRESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR
RESOLUTION NO. 2016-28 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2016-2017 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,
More information2019 Budget PROPOSED Budget & Finance Budget & Finance
REVENUES TAXES 301 REAL PROPERY TAXES 301.100 Real Property Taxes 2,199,814 2,113,626 301.400 Delinquent, Tax Claim Bureau 60,151 60,524 301.500 Real Estate Taxes--Fire Protection 331,664 318,669 301.550
More informationTOTAL REVENUE 8,992,000 9,641,500 9,387,000 TOTAL GENERAL FUND EXPENDITURES 9,191,240 9,634,731 9,584,949
MORGAN COUNTY, ILLINOIS COUNTY GENERAL FUND 2019 BDGT/EST BDGT/EST BDGT/EST Fund Acct Dept 2016 2017 2017 2018 2018 2019 Beginning Fund Balance 8,428,981 8,344,993 8,208,750 11 000 4401 PROPERTY TAX 4,000,000
More 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 informationRESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR
RESOLUTION NO. 2014-23 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2014-2015 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,
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 informationMonthly Financials May 31, 2016
Monthly Financials May 31, 2016 Combining All Fund Revenue, & Other Uses Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of, and Other
More informationBudget Worksheet Report
Revenue Department 000 Non-Departmental Revenue 4009 Alcohol Monitoring 4015 Wage Reimbursement $41,485.00 $41,185.00 $44,068.00 4015-10 Redevelopment Authority 4015-11 AAA 4015-12 Liquid Fuels 4015-13
More information*** Waseca County ***
1 FUND 2 DEPT DEPT 1:23AM 1-2---613 Salaries & Wages - Regular Ft 1-2---615 Salaries & Wages - Regular PT 1-2---6111 Per Diems 1-2---615 Life Insurance - County Share 1-2---6153 Health Insurance - County
More informationEVANS COUNTY BOARD OF COMMISSIONERS
FY REVENUE BUDGET VERSION REPORT 100 EVANS COUNTY COMMISSIONERS-GENE 00000 100-00000-31-1100 REAL PROPERTY CURRENT YR 2,418,780.00 100-00000-31-1120 TIMBER 30,000.00 100-00000-31-1191 RAILROAD EQUIP TAX
More informationMADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009
MADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009 Budget Summary PROPOSED FROM FY 2008 FY 2009 FY 2008 % GENERAL FUND OPERATIONS $43,155,623 $44,571,818 $1,416,195
More informationCounty of Chester, Pennsylvania Budget in Brief. Board of Commissioners: Terence Farrell Kathi Cozzone Ryan A. Costello
County of Chester, Pennsylvania 2013 Budget in Brief Board of Commissioners: Terence Farrell Kathi Cozzone Ryan A. Costello A message from the Chester County Board of Commissioners Chester County government
More informationBUDGET ORDINANCE NO. O Part I Operation of County Government
BUDGET ORDINANCE BUDGET ORDINANCE NO. O-17-11 A BUDGET ORDINANCE RELATING TO THE FISCAL AFFAIRS OF SPARTANBURG COUNTY MAKING APPROPRIATIONS THEREFORE, LEVYING TAXES FOR THE FISCAL YEAR BEGINNING JULY 1,
More informationADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD
ADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD TREASURER PATTY JUSTESEN PROSECUTOR DOUG ABENROTH ASSESSOR DWIGHT
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 informationKen Easterley, Chairman. Marty Crawford
Saint Clair County, Illinois Anticipated Revenues Revenue Appropriations and Budget OFD tit\, J. ' mac! t+ O lu jo O qr... 1 01: 1 - Members of the Finance Committee Ken Easterley, Chairman Marty Crawford
More informationCounty of Chester, Pennsylvania Budget in Brief. Board of Commissioners: Carol Aichele Terence Farrell Kathi Cozzone
County of Chester, Pennsylvania 2011 Budget in Brief Board of Commissioners: Carol Aichele Terence Farrell Kathi Cozzone A message from the Chester County Board of Commissioners Chester County passed a
More informationGWINNETT COUNTY BUDGET RESOLUTION
GWINNETT COUNTY BUDGET RESOLUTION A RESOLUTION RECONCILING THE ADOPTED BUDGET FOR THE FISCAL YEAR 2009 FOR EACH FUND OF GWINNETT COUNTY, ADJUSTING APPROPRIATIONS IN THE AMOUNTS SHOWN IN THE FOLLOWING SCHEDULES
More informationMONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report
Monthly Unaudited Financial Report For the Month Ended June 30, 2017 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited Monthly
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 informationCASS COUNTY, MO BUDGET
1 0100 - COUNTY ADMINISTRATION 101-0100-0000-41205 1/2% SALES TAX $6,564,209.32 $3,780,437.87 $6,508,000.00 $6,498,116.00 101-0100-0000-41240 OUT OF STATE/LOCAL USE TAX $1,099,548.73 $914,059.76 $1,072,000.00
More informationCASS COUNTY, MO BUDGET WORKSHEET
2/10/ 09:51:36 AM Page 1 Report name: and Actual 0000 - NON-SPECIFIC 550-0000-0000-49300 TRANSFER- JUSTICE CENTER CONSTRUCTION FUND $0.00 550-0000-0000-49510 TRANSFER- ASSESSOR $0.00 101-0000-0000-49585
More informationCounty of Chester, Pennsylvania 2014 Budget
County of Chester, Pennsylvania Budget Inquiries regarding the Budget or requests for copies should be directed to: COUNTY OF CHESTER FINANCE DEPARTMENT 313 W. MARKET STREET, SUITE 6902 P.O. BOX 2748 WEST
More information$0.00 $217, $217, ($19,305.00) $23, $4, ($14,000.00) ($14,000.00)
Budget Summary 1 3 General Government s 1 5 Board Of Commissioners s 1 21 Law Library s 1 31 County Administration s 1 40 County Auditor s 1 41 County Treasurer s 1 42 County Assessor s 1 43 Public Examiners
More informationCommissioners Minutes December 26, 2012
Commissioners Minutes December 26, 2012 Those present: Donna Reinsel Treasurer Tess Snyder Angi Keller Susan Kerr Scott Seeley Tyler Cotherman Carol Clinger Roll Call: Commissioner Brosius-present Commissioner
More informationTOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019
, CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019 The following was adopted by the on May 10, 2018 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL
More informationALLEGANY COUNTY, MARYLAND
ALLEGANY COUNTY, MARYLAND TABLE OF CONTENTS County Commissioners' Budget Message & Budget Priorities Page Number Budget Resolution Tax Levy and Differential, Discounts & Interest Supplemental Levy for
More informationCounty of SCHUYLER, NEW YORK ANNUAL BUDGET. For the Fiscal Year January 1, 2013 to December 31, 2013
2013 County of SCHUYLER, NEW YORK ANNUAL BUDGET For the Fiscal Year January 1, 2013 to December 31, 2013 Tentative Budget October 29, 2012 Adopted December 10, 2012 Chairman Dennis A. Fagan Doris L. Karius,
More informationMASON COUNTY, ILLINOIS BUDGET APPROPRIATIONS Year Ending November 30, 2013
BUDGET APPROPRIATIONS Year Ending November 30, 2013 BUDGET ASSUMPTIONS 2011 Property Tax Distribution It is estimated that 100 percent of the 2011 property taxes will have been distributed by November
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 informationCounty of Chester, Pennsylvania 2015 Budget
County of Chester, Pennsylvania Budget Inquiries regarding the Budget or requests for copies should be directed to: COUNTY OF CHESTER FINANCE DEPARTMENT 313 W. MARKET STREET, SUITE 6902 P.O. BOX 2748 WEST
More informationCuyahoga County I nformation Services Center
All I nformation Roads Lead T o: Cuyahoga County I nformation Services Center Emergency Management Mental Health Programs State Highway Finance & Administration Highway Alcohol & Drug Abuse Programs Forensics
More informationMarion County Third Supplemental Budget for Fiscal Year TABLE OF CONTENTS
Marion County Budget for Fiscal Year 2011-2012 TABLE OF CONTENTS Executive Summary...1 Budget by Fund Schedule...3 General Fund - District Attorney s Office...9 General Fund - Treasurer s Office...10 General
More 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 informationMadison County Government Fund Descriptions and Revenue Sources
Madison County Government Fund Descriptions and Revenue Sources The operations of Madison County Government are funded through a wide variety of revenue sources. Some of these are general taxes or fees
More 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 informationCrawford County, Ohio
Financial Forecast For the Years Ended December 31, 2006, 2007, and 2008 Actual; Years Ending December 31, 2009, 2010, and 2011 Forecasted 12/1/2009 1 Financial Forecast Table of Contents Page Schedule
More informationSTATE PAYMENT IN LIEU OF TAXES Taxes in Lieu of Forest Reserves $ 11, Taxes in Lieu of Game Land $ 2,900
GENERAL FUND 2019 REVENUES 301.000 REAL PROPERTY TAXES : 301.100 Current Year's Levy $ 975,000 301.200 RE Tax; Prior Year Levy $ 301.400 Delinq.Taxes from Tax Claim $ 30,000 301.430 Delinquent Fire Tax
More informationAn Ordinance fixing the budget of estimated revenues and expenditures for the Red River Parish Police Jury GENERAL FUND for the year 2015.
ORDINANCE 27-14 Police Jury GENERAL FUND for the year 2015. BEGINNING FUND BALANCE 2,436,122.00 ADVALOREM TAXES 650,000.00 CABLE TV FRANCHISE 1,000.00 BEER & LIQUOR PERMITS 2,000.00 ANNUAL INSURANCE LICENSE
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 information*** Redwood County ***
Page 1 Budget: 2017 BUDGET (ORIG) ORIG 1 - GENERAL Page 2 PROPERTY TAXES 6,688,872 OTHER TAXES 9,3 SPECIAL ASSESSMENTS 35,058 LICENSES & PERMITS 56,750 INTERGOVERNMENTAL S 141,0 PERA RATE REIMBURSEMENT
More informationCity 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 informationCOMAL COUNTY, TEXAS COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION
COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION GENERAL FUND CHANGES IN FUND BALANCES BUDGET AND ACTUAL (GAAP BASIS) GENERAL REVENUES Ad Valorem Taxes: Current Delinquent Penalty
More informationMunicipal Budget 2019
Municipal Budget 2019 Adopted as Ordinance 18-09 of 2018 Revenues 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 12,431,045.18 302000 REAL ESTATE TAXES - DELINQUENT 285,000.00 302200 BOROUGH-INTERIM
More informationALLEGANY COUNTY BUDGET for 2018
Tentative Budget October 10, 2017 Final Budget November 27, 2017 ALLEGANY COUNTY BUDGET for 2018 Timothy T. Boyde, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda Rigby
More 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 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 informationBUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND Calculations as of 07/31/2018
REPORT FOR MISSAUKEE COUNTY Page: 1/11 ESTIMATED REVENUES Dept 000 101-000- REVENUE CONTROL 101-000-664.00 INTEREST EARNED 101-000-699.01 APPROP FUND BALANCE 101-000-699.02 APPROP FUND BALANCE-BLDG P Totals
More information2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting.
ANNUAL Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. This presentation contains certain financial projections based upon a number of assumptions. Fund balances
More informationCOUNTY OF SUTTER COUNTYWIDE COST ALLOCATION PLAN FISCAL YEAR
COUNTY OF SUTTER COUNTYWIDE COST ALLOCATION PLAN FISCAL YEAR 2003-2004 Actual Cost Allocation as of June 30, 2002 Estimated Cost Allocation for Use in Fiscal Year 2003-2004 May 5, 2003 OFFICE OF THE AUDITOR-CONTROLLER
More informationGENERAL FUND EXPENDITURES
GENERAL FUND EXPENDITURES Actual Exp FY16 Actual Exp FY17 BOARD OF SUPERVISORS Salaries and Wages - Regular $ 54,600 $ 48,600 $ 60,600 $ 60,600 FICA/Medicare Tax 3,472 2,983 4,636 4,636 Hospital/Medical
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 informationName Present Vote Charlotte J. Nash, Chairman Yes Yes Jace Brooks, District 1 Lynette Howard, District 2
Resolution Number: BDG- GCID Number: -039 GWINNETT COUNTY BOARD OF COMMISSIONERS LAWRENCEVILLE, GEORGIA RESOLUTION ENTITLED: A RESOLUTION ADOPTING A BUDGET FOR THE FISCAL YEAR FOR EACH FUND OF GWINNETT
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 information2015 KEWAUNEE COUNT\' BUD&ET
KEWAUNEE COUNT\' BUD&ET YEAR 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 TAXES 2,637,136 2,644,794
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 informationANNUAL BUDGET FISCAL YEAR
ANNUAL BUDGET 2017-2018 FISCAL YEAR ANNUAL BUDGET FY 2017-2018 TABLE OF CONTENTS REVENUE AND EXPENSE SUMMARIES 1 General Fund 1.1 Total Appropriation Needs 1.2 REVENUE ANALYSIS 2 Revenue Chart 2.1 General
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 informationALLEGANY COUNTY, MARYLAND
ALLEGANY COUNTY, MARYLAND TABLE OF CONTENTS County Commissioners' Budget Message & Budget Priorities Page Number Budget Resolution Tax Levy and Differential, Discounts & Interest Supplemental Levy for
More informationKitsap County 2019 Annual Budget
Kitsap County 2019 Annual Budget { Amber D Amato Director Stephanie Hettema Budget Manager Kris Carlson Financial Analyst Aimeé Campbell Financial Analyst Lisa Fryer Financial Analyst 2019 Budget Process
More informationL 4jct.. Signed JItt(cJ1. Board of County Commissioners Nye County, Nevada. A,)z
Pabrump Office Government Center 2100 E. CalvadaBlvd. Suite 100 Pahrump, NV 89048 Phone (775) 751-7075 Fax (775)751-7093 Board of County Commissioners, Nevada Tonopali Office Courthouse WffliamP. Beko
More informationMONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report
Monthly Unaudited Financial Report For the Month Ended November 30, 2016 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited
More informationUSER-SELECTED BUDGET REPORT
1/19/218 Page 1 Options: 1 = Budget Amount, 2 = Yearly Amount, 3 = Dashed Lines, 4 = Estimated Annual Column Selection: 2 2 1 Page Break Option: 1 1 - Page Break by FUND 2 - Page Break by 3 - Page Break
More informationINCOME STATEMENT PAGE 1 TIME:01:02 PM PREPARER:
09-28-2018 INCOME STATEMENT PAGE 1 ***** INCOME ACCOUNTS ***** 10-310-100 TAXES-COUNTY 2,974,250.47 10-310-105 PILT 425,00 10-310-110 JAIL I&S 10-310-000 TAXES:...3,399,250.47 10-320-201 BEER, WINE & LIQUOR
More informationPROPERTY TAXES 1,004, SALES TAX 1,080, REPLACEMENT TAX 165, REFUND &
DATE: 11/15/2006 BPCOB12 IROQUOIS COUNTY PAGE: 1 TIME: 08:53:30 FUND: GENERAL COUNTY NUMBER DESCRIPTION BUDGET -------- REVENUES 01-00-00-110100 PROPERTY TAXES 1,004,000 01-00-00-111100 SALES TAX 1,080,000
More information