Economic Development Function: Planning & Development

Size: px
Start display at page:

Download "Economic Development Function: Planning & Development"

Transcription

1 Agency Overview 63 Agency Mission The mission of the Economic Development Division is to promote the economic growth and competitiveness of the City to maintain and enhance the City s fiscal sustainability, job base, and business environment; to foster prosperity and ensure it is broadly shared. Agency Overview The Division is responsible for real estate transactions, and financial and technical assistance to businesses. The goal of the Economic Development Division is management of City real estate projects and expansion of economic development initiatives. To achieve this goal, the Economic Development Division will improve business assistance programs, and increase the number of real estate projects. The Economic Development Division is an active participant in the Neighborhood Resource Team program Budget Highlights The 2017 Adopted Budget includes: Transferring funding for Upper State Street programming to the Planning Division ($50,000). Annualizing funding for a Real Estate position that was created midyear in 2016 ($69,099). Continuation of Capital Revolving Loans ($250,000) and the Façade Grant Program ($125,000) funded through the Capital Revolving Loan Fund.

2 Budget Overview 63 Budget by Service (All Funds) # Office Of Business Resources 485, , , , , ,461 # Office Of Real Estate Services 753, , , , , ,019 TOTAL $ 1,238,540 $ 1,462,477 $ 1,217,240 $ 1,361,542 $ 1,402,238 $ 1,409,480 Budget by Fund & Major Fund: GENERAL General Revenue - (12,500) Salaries 798, , , , , ,720 Benefits 324, , , , , ,426 Supplies 5,210 17,900 12,474 17,900 17,900 17,900 Purchased Services 52, , ,018 68,700 68,700 68,700 Inter Depart Charges 58,093 61,124 61,124 61,734 66,734 66,734 TOTAL $ 1,238,540 $ 1,462,477 $ 1,217,240 $ 1,361,542 $ 1,402,238 $ 1,409,480 Budget by Fund & Major Fund: LOANS Loans Revenue (218,725) (395,000) (395,000) (395,000) (395,000) (395,000) Purchased Services 96, , , , , ,000 Debt Other Financing 122, TOTAL $ - $ - $ - $ - $ - $ -

3 Service Overview Service: Office Of Business Resources 632 Service Description This service helps businesses locate, open, or expand within the City of Madison through financial and technical assistance programs; guiding businesses through City permitting and approval processes; facilitating appropriate space for business development; and maintaining and providing demographic/community information to businesses. The primary customers of the Office of Business Resources are business owners, developers, and property owners. Major initiatives planned for this service include: proactive and reactive business expansion and retention; along with assisting new entrepreneurs; cultivating a street vending and sidewalk café program; management of the following programs: Healthy Retail Access Program, Cooperative Enterprise Development Fund, Entrepreneurship & Small Business Development Resource Fund, and State Street Retail Grant Program; and management of the following projects: Madison Public Market, Connect Madison implementation, implementation of work related to the 800 South Block of E. Washington Avenue, and Oscar Mayer related planning. Service Budget by Major 4 Revenue - (12,500) # Salaries 355, , , , , ,050 # Benefits 79, ,005 88, , , ,209 # Supplies 2,278 7,900 6,150 7,900 7,900 7,900 # Purchased Services 24, , ,379 32,105 32,105 32,105 # Inter Depart Charges 23,997 23,997 23,997 23,997 26,197 26,197 TOTAL $ 485,485 $ 794,772 $ 669,713 $ 669,366 $ 687,533 $ 688,461 Service: Office Of Real Estate Services 633 Service Description This service acquires all real estate needed by City agencies for expansion of their programs; expedites the implementation of redevelopment activities; administers the City's Tax Increment Financing and Capital Revolving Fund loan programs and analysis; provides relocation assistance; leases and manages City buildings and land held for future projects; inventories City lands and sells surplus properties; and investigates, evaluates and protects the title to City lands. The primary customers of the Office of Real Estate Services are other City agencies, residents, business owners, developers, and property owners. Major initiatives planned for this service in 2017 include: completion of real estate projects; sale of City-owned business park property; maintenance of City real estate holdings; implementation of TIF projects and districts; changes to the Madison Capital Revolving Fund; assisting with Oscar Mayer site planning initiatives. Service Budget by Major 4 Revenue (218,725) (395,000) (395,000) (395,000) (395,000) (9,834) # Salaries 442, , , , , ,929 # Benefits 245, ,278 92, , , ,792 # Supplies 2,932 10,000 6,323 10,000 10,000 10,000 # Purchased Services 124, , , , ,595 36,595 # Debt Other Financing 122, # Inter Depart Charges 34,096 37,127 37,127 37,737 40,537 40,537 TOTAL $ 753,055 $ 667,705 $ 547,527 $ 692,176 $ 714,705 $ 721,019

4 Economic Development Line Item Detail 63 Function: Planning & Development Supplies Purchasing Card Unallocated - - 4, Office Supplies 2,767 3,500 1,822 3,500 3,500 3,500 Copy Printing Supplies (3,353) 5,000 2,984 5,000 5,000 5,000 Furniture 2,663 3, ,500 3,500 3,500 Hardware Supplies (531) 1,000-1,000 1,000 1,000 Software Licenses & Supplies Postage 2,697 4, ,500 4,500 4,500 Books And Subscriptions HVAC Supplies - - 1, Total $ 5,210 $ 17,900 $ 12,474 $ 17,900 $ 17,900 $ 17,900 Purchased Services Water Stormwater Telephone 1,298 2,500 2,655 2,500 2,500 2,500 Cellular Telephone Facility Rental Communication Device Rpr Main Sidewalk Improv Repair Maint 2, Recruitment 2,503 3,000 13,563 3,000 3,000 3,000 Mileage 2,174 1,300 1,338 1,300 1,300 1,300 Conferences And Training 17,249 30,000 21,228 30,000 30,000 30,000 Memberships 2,949 4,000 2,790 4,000 4,000 4,000 Appraisal Services - - 4, Storage Services - 2,500-2,500 2,500 2,500 Mortgage And Title Services 9,000 6,000 6,000 6,000 6,000 6,000 Management Services ,210 42,910 4,300 4,300 4,300 Advertising Services 10,113 10,000 16,750 10,000 10,000 10,000 Other Services And Expenses 2,658 53,000 54,753 3,000 3,000 3,000 Grants 96, , , , , ,000 Community Agency Contracts 1, Total $ 149,151 $ 556,610 $ 562,018 $ 463,700 $ 463,700 $ 463,700 Debt and Other Financing Uses Fund Balance Generated 122, Total $ 122,322 $ - $ - $ - $ - $ - Inter-Departmental Charges ID Charge From Engineering 54,539 54,539 54,539 54,539 59,539 59,539 ID Charge From Insurance 2,172 4,472 4,472 5,957 5,957 5,957 ID Charge From Workers Comp 1,382 2,113 2,113 1,238 1,238 1,238 Total $ 58,093 $ 61,124 $ 61,124 $ 61,734 $ 66,734 $ 66,734

5 Economic Development Line Item Detail 63 Function: Planning & Development Revenue Facility Rental - (12,500) Program Income Principal (218,725) Fund Balance Applied - (395,000) (395,000) (395,000) (395,000) (395,000) Total $ (218,725) $ (407,500) $ (395,000) $ (395,000) $ (395,000) $ (395,000)

6 Position Summary Budget Request Executive Adopted CG FTEs Amount FTEs Amount FTEs Amount FTEs Amount BUBUSINESS DEV SPEC , , , ,550 CL CLERK , , , ,234 COCOM DEV PROJ MGR , , , ,158 EC ECON DEV DIV DIR , , , ,030 EC ECON DEV SPEC , , , ,128 EC ECONOMIC DEVELOPMENT PRO , , , ,376 PLAPLANNER , , , ,867 PR PROG ASST , , , ,252 RE REAL ESTATE AGENT , , , ,110 RE REAL ESTATE DEV SPEC , , , ,275 RE REAL ESTATE SUPERV , , , ,952 ST ST VENDING MONITOR , , , ,391 STRSTR VENDING COORD , , , ,301 TOTAL $ 1,246, $ 1,318, $ 1,318, $ 1,323,624 Between the Executive and Adopted budget funding for the Voluntary Employee Beneficiary Association plan was transferred from permanent wages to fringe benefits. Impacted Compensation Groups include 16, 20, 23, 31, 32, 33, and 83.

Planning Division Agency Overview

Planning Division Agency Overview Agency Overview Agency Mission The mission of the Planning Division is to develop and recommend urban development policies, improve the quality of the downtown and existing neighborhoods, and plan for

More information

CDA Redevelopment Function: Planning & Development

CDA Redevelopment Function: Planning & Development Agency Overview 91 Agency Mission The mission of the Community Development Authority of the City of Madison (CDA) is to carry out various housing and redevelopment initiatives of the City, with powers

More information

Treasurer Function: Administration

Treasurer Function: Administration Agency Overview 21 Agency Mission The mission of the City Treasurer's Office is to receipt, safeguard and invest all City revenues and to maintain tax assessment/payment records. Agency Overview The Agency

More information

Stormwater Utility Agency Overview

Stormwater Utility Agency Overview Stormwater Utility Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview

More information

Stormwater Utility Agency Overview

Stormwater Utility Agency Overview Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview The Stormwater

More information

Common Council Agency Overview

Common Council Agency Overview Agency Overview Agency Mission The agency's mission is to represent the residents of Madison by promoting the safety, health, and general well-being of the community. Agency Overview Alders represent the

More information

Landfill Agency Overview

Landfill Agency Overview Landfill Agency Overview Agency Mission The mission of the Landfill is to protect the City's public health and the environment by monitoring the operation and maintenance of Madison's five closed landfills.

More information

Assessor Agency Overview

Assessor Agency Overview Assessor Agency Overview Agency Mission The mission of the Assessor is to establish fair and equitable assessments for all taxable real and personal property and maintaining complete and accurate assessment

More information

Clerk Agency Overview

Clerk Agency Overview Clerk Agency Overview Agency Mission The mission of the Clerk's Office is to provide equitable access to open government by promoting inclusion and full participation of all residents in the democratic

More information

Clerk Agency Overview

Clerk Agency Overview Agency Overview Agency Mission The mission of the Clerk's Office is to provide equitable access to open government by promoting inclusion and full participation of all residents in the democratic process.

More information

Golf Enterprise Agency Overview

Golf Enterprise Agency Overview Golf Enterprise Agency Overview Agency Mission The mission of the Golf Enterprise is to provide the Madison area golfing public with the finest possible golfing conditions at reasonable prices and for

More information

Golf Enterprise Agency Overview

Golf Enterprise Agency Overview Golf Enterprise Agency Overview Agency Mission The mission of the Golf Enterprise is to provide the Madison area golfing public with the finest possible golfing conditions at reasonable prices and for

More information

Police Department Agency Overview

Police Department Agency Overview Police Department Agency Overview Agency Mission The mission of the Madison Police Department (MPD) is to provide high-quality police services that are accessible to all members of the community. Agency

More information

Treasurer Agency Overview

Treasurer Agency Overview Treasurer Agency Overview Agency Mission The mission of the City Treasurer's Office is to receipt, safeguard and invest all City revenues, and to maintain tax assessment and payment records. Agency Overview

More information

Treasurer Agency Overview

Treasurer Agency Overview Agency Overview Agency Mission The mission of the City Treasurer's Office is to receipt, safeguard and invest all City revenues, and to maintain tax assessment and payment records. Agency Overview The

More information

Police Department Agency Overview

Police Department Agency Overview Agency Overview Agency Mission The mission of the Madison Police Department is to provide high-quality police services that are accessible to all members of the community. Agency Overview The agency ensures

More information

Finance. FTE (Full Time Equivalent) by Home Department

Finance. FTE (Full Time Equivalent) by Home Department 57 58 Finance FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs Accountant 2.0 2.0 Accounting & Finance Admin. 1.0 1.0 Accounts Payable Coord. 1.0 1.0 Accounts Payable Specialist

More information

Municipal Court Function: General Government

Municipal Court Function: General Government Agency Overview 20 Agency Mission The mission of the Municipal Court is to provide an independent and neutral forum for resolution of alleged ordinance violations where the penalty includes primarily a

More information

Public Health Madison Dane Function: Public Safety & Health

Public Health Madison Dane Function: Public Safety & Health Agency Overview 32 Agency Mission The mission of Public Health Madison and Dane County (PHMDC) is to work with the community to enhance, protect, and promote the health of the environment and the well

More information

Municipal Court Agency Overview

Municipal Court Agency Overview Municipal Court Agency Overview Agency Mission The mission of the Municipal Court is to provide an independent and neutral forum for resolution of alleged ordinance violations where the penalty includes

More information

County Legislature FTE (Full Time Equivalent) by Home Department

County Legislature FTE (Full Time Equivalent) by Home Department 7 County Legislature FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs County Legislator 9.0 9.0 Administrative Assistant 1.0 1.0 Assistant Auditor 1.0 1.0 Budget & Fiscal Analyst

More information

BRANDERMILL COMMUNITY ASSOCIATION 2017 OPERATING BUDGET

BRANDERMILL COMMUNITY ASSOCIATION 2017 OPERATING BUDGET Recommended BRANDERMILL COMMUNITY ASSOCIATION OPERATING BUDGET 0-- 0 0 0 Total Assessments,00,00,,00 0,00 % New Capital 0,000 0,000,000 % Less New Capital (0,000) (0,000) (,000) % Reserve Contribution

More information

UWG ACCOUNTING INFORMATION HANDOUT

UWG ACCOUNTING INFORMATION HANDOUT UWG ACCOUNTING INFORMATION HANDOUT I. Chartstring a. Made up of the following components: i. Fund ii. Department ID iii. Program iv. Class Code v. Project ID (optional) vi. Account Code Example: Fund Dept

More information

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

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

More information

Revenue Projections

Revenue Projections 2013-14 Revenue Projections 2012-13 2012-13 2012-13 2011-12 Original Revised 2012-13 Dept. Projected Actual Budget Budget Actual 413012013 Actual FY2013-14 Manager Recommendation 104460 Revenues-Vehicle

More information

Agency of Natural Resources FY2016. Budget Documents

Agency of Natural Resources FY2016. Budget Documents Agency of Natural Resources FY2016 Documents Agency of Natural Resources Table of Contents Page # Agency Mission, of Departments and Key Issues 3 Central Office Mission, of Divisions, Appropriations, and

More information

Community Development Block Grant

Community Development Block Grant Agency Number: 26 Budget Function: Planning and Development Community Development Block Grant The Community Development Block Grant (CDBG) Office is one of four teams (along with Child Care, Community

More information

MARION COUNTY FY BUDGET BY DEPARTMENT COUNTY CLERK COUNTY CLERK. Clerk. Elections MISSION STATEMENT GOALS AND OBJECTIVES

MARION COUNTY FY BUDGET BY DEPARTMENT COUNTY CLERK COUNTY CLERK. Clerk. Elections MISSION STATEMENT GOALS AND OBJECTIVES Clerk Licensing & Recording Elections Administration/ Support Archives/Records Board of Property Tax Appeals (BOPTA) MISSION STATEMENT Record, license, provide access to, and preserve for posterity those

More information

FINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug

FINANCE 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 information

Lincoln City Urban Renewal Agency Budget Message April 9, 2018

Lincoln City Urban Renewal Agency Budget Message April 9, 2018 Lincoln City Urban Renewal Agency 2018-19 Budget Message April 9, 2018 This budget represents the Agency s fourth year of its Underlevy Plan, which is a ten-year extension of the Agency s activities and

More information

TRIM PUBLIC HEARING. September 7, :01 p.m.

TRIM PUBLIC HEARING. September 7, :01 p.m. TRIM PUBLIC HEARING September 7, 2018 5:01 p.m. CHILDREN S SERVICES COUNCIL OF PALM BEACH COUNTY TRIM PUBLIC HEARING, SEPTEMBER 7, 2018 COVER PAGES Agenda & Synopsis of Exhibits EXHIBIT I Certification

More information

TRIM PUBLIC HEARING. September 14, :01 p.m.

TRIM PUBLIC HEARING. September 14, :01 p.m. TRIM PUBLIC HEARING September 14, 2017 5:01 p.m. CHILDREN S SERVICES COUNCIL OF PALM BEACH COUNTY TRIM PUBLIC HEARING, SEPTEMBER 14, 2017 COVER PAGES Agenda & Synopsis of Exhibits EXHIBIT I Certification

More information

TRIM PUBLIC HEARING September 8, :00 p.m.

TRIM PUBLIC HEARING September 8, :00 p.m. 1 TRIM PUBLIC HEARING September 8, 2016 6:00 p.m. CHILDREN S SERVICES COUNCIL OF PALM BEACH COUNTY TRIM PUBLIC HEARING, SEPTEMBER 8, 2016 COVER PAGES Agenda & Synopsis of Exhibits EXHIBIT I Certification

More information

University of San Diego Expenditure Type Definitions

University of San Diego Expenditure Type Definitions University of San Diego Expenditure Type Definitions Advertising Promotional - General advertising costs promoting programs and events of the University through all media types are recorded to this classification.

More information

Prosper Portland ADOPTED BUDGET

Prosper Portland ADOPTED BUDGET Prosper Portland ADOPTED BUDGET FY 17-18 On the cover Top left, bottom: Groundbreaking for the Asian Health & Services Center s new headquarters on SE Foster at SE 91st Avenue in Lents Town Center. Top

More information

Program Summary Superintendent

Program Summary Superintendent Program Summary Superintendent 2016-17 2017-18 Over(Under) Budget By 2014-15 2015-16 Approved Approved 2016-17 Program Section Actuals Actuals Budget Budget Approved Superintendent's Office 372,978 393,622

More information

URBAN LEAGUE OF MIDDLE TENNESSEE INDEPENDENT AUDITORS REPORT AND FINANCIAL STATEMENTS JUNE 30, 2010 AND JUNE 30, 2009

URBAN LEAGUE OF MIDDLE TENNESSEE INDEPENDENT AUDITORS REPORT AND FINANCIAL STATEMENTS JUNE 30, 2010 AND JUNE 30, 2009 INDEPENDENT AUDITORS REPORT AND FINANCIAL STATEMENTS JUNE 30, 2010 AND JUNE 30, 2009 INDEPENDENT AUDITORS REPORT AND FINANCIAL STATEMENTS Table of Contents INDEPENDENT AUDITORS REPORT--------------------------------------------------------------1

More information

ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100

ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 1 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 CORPORATE REVENUES 01-10-30125 ADMINISTRATIVE HEARINGS 80,000 01-10-30130

More information

Administrative Services Budget Summary

Administrative Services Budget Summary Administrative Services Budget Summary Category Budget Services $ 6,193,738 44,313,287 Capital Outlay 2,595,787 Total Administrative Services $ 53,102,812 Program Budget Administration $ 735,526 Risk Management

More information

NOTICE OF PUBLIC HEARING ON BUDGET

NOTICE OF PUBLIC HEARING ON BUDGET NOTICE OF PUBLIC HEARING ON BUDGET The City Council for the City of Mont Belvieu, Texas, will hold a public hearing on the FY 2018-2019 Proposed Budget on Monday, September 10, 2018, at 6:00 pm in the

More information

Howland Tax Services

Howland Tax Services Howland Tax Services 2007 Musician s Checklist (United States) Business name and address (Your name if you don t have a separate business name) Do you use the Cash or Accrual method of accounting? Cash

More information

Division of Business Management Services

Division of Business Management Services Chief Executive Officer s PROPOSED Annual Operating Budget FY 2017 Division of Business Management Services O RGANIZATION SUMMARY *Contains a Non-Operating Budget componet. See the Supplemental Information

More information

O r g a n i z a t i o n s

O r g a n i z a t i o n s Board of Education APPROVED FY 2018 Annual Operating Budget 133 Business Management Services Chief Financial Officer Benefits Administration Payroll Services Budget & Management Services Purchasing & Supply

More information

Freehills Combination

Freehills Combination Freehills Combination Financial report (Unaudited) For the year ended 30 June 2014 Pitcher Partners Advisors Proprietary Limited Level 19 15 William Street Melbourne VIC 3000 Telephone (03) 8610 5000 DETAILED

More information

Howland Tax Services

Howland Tax Services Howland Tax Services 2007 Self-Employment Checklist (United States) What is your main product or service? Name of business Business address Fiscal year end (usually Dec. 31) Do you use the Cash or Accrual

More information

Human Resource Director. Human Resource Analyst

Human Resource Director. Human Resource Analyst Human Resource Director Human Resource Analyst MISSION - HUMAN RESOURCES: The mission of the Human Resources Division is to provide quality services and support in employment, employee relations, benefits,

More information

Howland Tax Services International

Howland Tax Services International Howland Tax Services International 2010 Self-Employment Checklist (United States) Identification What is your main product or service? Name of business Business address Fiscal year end (usually Dec. 31)

More information

-166-

-166- -165- -166- -167- -168- -169- CITY CLERK S OFFICE The City Clerk is the official record keeper for the City Council. The City Clerk prepares, administers, maintains and distributes records of all City

More information

MARION COUNTY FY BUDGET BY DEPARTMENT ASSESSOR ASSESSOR/TAX. Special Projects MISSION STATEMENT

MARION COUNTY FY BUDGET BY DEPARTMENT ASSESSOR ASSESSOR/TAX. Special Projects MISSION STATEMENT /TAX Chief Deputy Assessor/Tax Collector Assessor/Tax Collector Valuation Appraisal Tax Collection Cartography Administration Commercial/ Industrial/ Personal Property Appraisal Farm Appraisal Special

More information

Economic Development Division

Economic Development Division Capital Improvement Plan Project Summary Agency Priority # Capital Revolving Fund Loans 11 650,000 650,000 650,000 650,000 650,000 650,000 # Center for Industry and Commerce 1 40,000 40,000 40,000 40,000

More information

Expenditures. Budget xlsx 4/22/2016 Page 1

Expenditures. Budget xlsx 4/22/2016 Page 1 1 4 5 6 7 8 9 10 11 1 1 14 15 16 17 18 19 0 1 4 5 6 7 8 GENERAL GOVERNMENT BOARD MEMBER EXPENSES $,000 $4,400 $,95 $4,000 $4,000 $,18 $,000 $4,000 $0 INSURANCE/BONDING/WORKMANS COM $,400 $,400 $,88 $,400

More information

Budget Rollup Report

Budget Rollup Report Budget Rollup Report Human Rights Commission Section 4 FY 214 Budget Submission \ Report ID: VTPB-1 1-BUDRLLUP Run Date: 1/17/213 Run Time: 9:9 AM Budget Rollup Organization: 2281 - Human rights commission

More information

FY19 Submitted School Department Budget

FY19 Submitted School Department Budget ACTUAL ORIG BUD REVISED BUD ENCUMB TO PROPOSED CHANGE 11 DEWING 13071110 600050 DEW PRIN/ASST PRIN SALARY ($ 206,800.86) ($ 216,837.00) ($ 216,837.00) ($ 216,837.00) ($ 216,837.00) 0.00% 13161110 600084

More information

PRE-OPERATIONAL BUDGET

PRE-OPERATIONAL BUDGET PRE-OPERATIONAL BUDGET A charter school is likely to incur considerable costs before it receives its first distribution. A pre-operational budget must be submitted with the Letter of Intent and with the

More information

Current Assets KCB-Bank acount 488,654,200 18,685, ,968, ,968,563

Current Assets KCB-Bank acount 488,654,200 18,685, ,968, ,968,563 MKOPO SACCO LIMITED Opening balances Budget projections Projected final TB Projected P&L Projected FP BALANCE SHEET ITEMS Dr Cr Dr Cr Dr Cr Dr Cr Dr Cr ASSETS Fixed Assets Furnt,Fixtures and Fittings 2,577,697

More information

OFFICE OF THE AUDITOR GENERAL OF NOVA SCOTIA FINANCIAL STATEMENTS MARCH 31, 2016

OFFICE OF THE AUDITOR GENERAL OF NOVA SCOTIA FINANCIAL STATEMENTS MARCH 31, 2016 OFFICE OF THE AUDITOR GENERAL OF NOVA SCOTIA FINANCIAL STATEMENTS MARCH 31, 2016 Financial Statements March 31, 2016 CONTENTS Page Independent Auditor s Report 2 Statement of Financial Position 3 Statement

More information

Organization Information

Organization Information Michigan Council for Arts and Cultural Affairs Organization Information Organization name: City: State: County: NISP Discipline: NISP Institution: Detroit MI Wayne 05 - Visual Arts 10 - Gallery/Exhibit

More information

FY 2017/2018 FINAL BUDGET Page 1 of 35

FY 2017/2018 FINAL BUDGET Page 1 of 35 GENERAL FUND TAXES 10-31-110 CURRENT YEAR PROPERTY TAXES 647,913 1,864,779 1,246,500 1,246,500 1,465,200 Certified Rate 10-31-111 PROPERTY TAXES - PY COLLECTIONS 18,271 25,992 15,000 15,000 15,000 10-31-112

More information

Community Corrections. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense Community Corrections Fund 4

Community Corrections. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense Community Corrections Fund 4 Department Narrative and Strategic Plan 2 Summary of Revenue and Expense Fund 4 1 Overview Department Mission/Purpose The mission of Clackamas County is to provide supervision, resources, interventions,

More information

MARION COUNTY FY BUDGET BY FUND. Budget by Fund Summary

MARION COUNTY FY BUDGET BY FUND. Budget by Fund Summary Budget by Fund Summary The Board of Commissioners adopted the FY28-9 budget on a fund basis in accordance with Oregon local budget law. The county will use 38 funds in its financial management. In the

More information

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015

Town 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 information

Pikes Peak - America s Mountain

Pikes Peak - America s Mountain Pikes Peak - America s Mountain Preston Kimler, Manager 5069 Pikes Peak Highway, Cascade, CO 80809 (719) 385-7701 pkimler@springsgov.com MISSION To create an unforgettable Peak experience by developing

More information

FEBRUARY 2015 FINANCE REPORT FOR ET DISCUSSION FINANCIAL OVERVIEW & KEY RISK AREAS

FEBRUARY 2015 FINANCE REPORT FOR ET DISCUSSION FINANCIAL OVERVIEW & KEY RISK AREAS 1 FINANCE REPORT FOR ET DISCUSSION FEBRUARY 2015 FINANCIAL OVERVIEW & KEY RISK AREAS DP Income Year to date actual income is 15.78M against a forecasted budget year to date of 15.75M, a difference of 32k.

More information

Metropolitan Transportation Authority MTA Headquarters Reconciliation of 2004 Preliminary Budget with Revised 2003 Budget ($ in thousands)

Metropolitan Transportation Authority MTA Headquarters Reconciliation of 2004 Preliminary Budget with Revised 2003 Budget ($ in thousands) MTA HEADQUARTERS Metropolitan Transportation Authority MTA Headquarters Reconciliation of with Revised 2003 Budget ($ in thousands) Variance: favorable / (unfavorable) Two-Year 2003 2004 Total Net Operating

More information

CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017

CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017 October 20, 2017 TO: SUBJECT: CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017 CONTACT PERSON: Noelle Mussen, Controller

More information

Michigan Council for Arts and Cultural Affairs FY 2015 $332,682 $18,491 $351,173 $5,585 $89,981 $446,739 ($0) $446,739 $273,802 $0 $167,786 $441,588

Michigan Council for Arts and Cultural Affairs FY 2015 $332,682 $18,491 $351,173 $5,585 $89,981 $446,739 ($0) $446,739 $273,802 $0 $167,786 $441,588 Michigan Council for Arts and Cultural Affairs Funder Report Organization Information Organization name: City: State: County: NISP Discipline: NISP Institution: Grosse Pointe MI Wayne 4 - Theatre 5 - Performing

More information

2017 Schedule C Business Tax Organizer Gurr & Company LLC

2017 Schedule C Business Tax Organizer Gurr & Company LLC Here is your tax organizer to assist you in gathering the information necessary information for your business tax return for 2017. The Internal Revenue Service matches information returns with amounts

More information

Michigan Council for Arts and Cultural Affairs FY 2014

Michigan Council for Arts and Cultural Affairs FY 2014 Michigan Council for Arts and Cultural Affairs Funder Report Organization Information Organization name: City: State: County: NISP Discipline: NISP Institution: Saginaw MI Saginaw County 4 - Theatre 7

More information

Department of. Development. Economic Development

Department of. Development. Economic Development Department of Development Aeronautics Building Inspection Economic Development Geographic Information Systems Planning & Zoning Building Maintenance The mission of the Department of Development program

More information

ORGANIZER FOR 2018 TAXES

ORGANIZER FOR 2018 TAXES Gerald Hersh EA Page 1 800 Main St Amherst MA 01002 Tel: (413) 256-1663 Fax: (413) 256-1665 Email: gerrystaxhelp@aol.com website: www.amhersttaxpreparation.com ORGANIZER FOR 2018 TAXES Name Social Security

More information

Elected Officials & Citywide Administration Engineering Department Police Department Fire Department...

Elected Officials & Citywide Administration Engineering Department Police Department Fire Department... Page Elected Officials & Citywide Administration. 1 14 Engineering Department.. 15-20 Police Department..... 21-28 Fire Department... 29 33 Public Works Department... 34-46 Planning & Neighborhood Services

More information

Total operating expenses 1,495, , ,565 55%

Total operating expenses 1,495, , ,565 55% TULSA DEVELOPMENT AUTHORITY BUDGET FISCAL YEAR 2019 FY19 5/12 Year to date TDA OPERATING FUND Mo/Yr Actuals through APPROVED APPROVED November BUDGET BUDGET Operating s: 439108 Property Rentals - - 42

More information

Borough of Ebensburg FY 2018 Budget Operating Fund Budget

Borough 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 information

FY19 7/12 Year to date. APPROVED APPROVED January

FY19 7/12 Year to date. APPROVED APPROVED January TULSA DEVELOPMENT AUTHORITY BUDGET FISCAL YEAR 2019 FY19 7/12 Year to date TDA OPERATING FUND Mo/Yr Actuals through APPROVED APPROVED January BUDGET BUDGET Operating s: Property Rentals - - 42 100% Gain/(Loss)

More information

FY 2014/2015 Budget Amendments

FY 2014/2015 Budget Amendments GENERAL FUND TAXES 10-31-110 CURRENT YEAR PROPERTY TAXES 1,021,164 963,719 975,605 890,029 890,029 10-31-111 PROPERTY TAXES - PY COLLECTIONS - - 3,975 20,500 20,500 10-31-111 VEHICLE FEES 47,031 44,372

More information

City of Ashland Trial Balance Detailed

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

More information

Second Quarterly Financial Report Mid-Year Projection/Amended Budget

Second Quarterly Financial Report Mid-Year Projection/Amended Budget Second Quarterly Financial Report Mid-Year Projection/Amended Budget January 1, 2015 through March 31, 2015 1 PERSONNEL FY 15 BUDGET Salaries $376,681 Benefits $164,855 PERSONNEL TOTAL $541,536 OPERATING

More information

Berrien County Annual Budget 2018

Berrien County Annual Budget 2018 Berrien County Annual Budget 2018 Table of Contents Enabling Resolution... 3 Budget Overview Introduction... 5 All Funds Summary: All Funds Summary by Fund Type... 6 All Funds History of Fund Balances...

More information

WEST BOUNTIFUL CITY Budget Worksheet - Adopted Page: 1 Report Criteria: Account.Acct No = All Account Detail GENERAL FUND TAXES 10-31-110 CURRENT YEAR PROPERTY TAXES 472,298 519,179 705,982 535,319 821,636

More information

CITY OF WINSTON-SALEM

CITY OF WINSTON-SALEM 502 ACCOUNTING CLERK LOCAL N 3 G3d 13.1000 $27,248 14.4100 $29,973 15.8510 $32,970 777 ACCOUNTING SERVICES MANAGER TRIAD E 7 G7d 26.3548 $54,817 28.9903 $60,300 31.8893 $66,330 077 ACCOUNTING SUPERVISOR

More information

SUNDAY BREAKFAST RESCUE MISSION Financial Statements June 30, 2016 and 2015 With Independent Auditors' Report

SUNDAY BREAKFAST RESCUE MISSION Financial Statements June 30, 2016 and 2015 With Independent Auditors' Report SUNDAY BREAKFAST RESCUE MISSION Financial Statements With Independent Auditors' Report TABLE OF CONTENTS Independent Auditors Report 1 Financial Statements Statements of Financial Position 2 Statements

More information

Expense Budget.xlsx

Expense Budget.xlsx Page 1 20162017 Expense Budget.xlsx Account Description Budget 20162017 Budget 201516 Increase Change Budget 201415 Actuals 201415 20152016 to 20152016 to GENERAL GOVERNMENT 20162017 20162017 GENERAL GOTOTAL

More information

Judicial Branch Administration Schedule 4 - Source of Funding

Judicial Branch Administration Schedule 4 - Source of Funding Schedule 4 - Source of Funding REVENUE SOURCE Fund Number Actual FY05-06 Actual FY06-07 Approp. FY07-08 Request FY08-09 Total 8,405,644 9,232,815 9,471,424 12,132,395 General Fund 100 5,870,854 6,443,780

More information

CITY OF ELMHURST, IL

CITY OF ELMHURST, IL CITY OF ELMHURST, IL 2018 PROPOSED BUDGET REDEVELOPMENT PROJECTS FUND (TIF I) The Redevelopment Projects Fund (TIF I) is used to account for the tax increment revenues used for the redevelopment of the

More information

Indirect Cost Rates For Nonprofit Organizations

Indirect Cost Rates For Nonprofit Organizations Indirect Cost Rates For Nonprofit Organizations Bag Lunch Webinar October 10, 2012 All slides and handouts copyright 2012, Rubino & Company, Chartered Presenter: Paul H. Calabrese Rubino & Company, CPAs

More information

Summary of Consolidated Financial Results for the First Half Ended September 30, 2008

Summary of Consolidated Financial Results for the First Half Ended September 30, 2008 Head Office : 8-1 Nihonbashi Odenmacho, Chuo-ku, Tokyo, Japan Code No. : 7537 (URL http://www.marubun.co.jp) Contact : Corporate Planning Dept., Phone +81-3-3639-3010, Fax +81-3-5644-7693 November 7, 2008

More information

ID: BP WOW FUND: GENERAL FUND

ID: 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 information

City of Maywood. Adopted Budget. Fiscal Year July 1, 2016 to June 30, 2017 and Fiscal Year July 1, 2017 to June 30, 2018

City of Maywood. Adopted Budget. Fiscal Year July 1, 2016 to June 30, 2017 and Fiscal Year July 1, 2017 to June 30, 2018 City of Maywood Budget Fiscal Year July 1, 2016 to June 30, 2017 and Fiscal Year July 1, 2017 to June 30, 2018 (this page intentionally blank) To the Honorable Mayor and Members of the City Council, Budget

More information

CANADIAN HARD OF HEARING ASSOCIATION NEWFOUNDLAND AND LABRADOR CHAPTER INC.

CANADIAN HARD OF HEARING ASSOCIATION NEWFOUNDLAND AND LABRADOR CHAPTER INC. FINANCIAL STATEMENTS CONTENTS Page AUDITOR'S REPORT 1 FINANCIAL STATEMENTS Statement of financial position 2 Statement of operations and net assets 3 Statement of cash flows 4 Notes to financial statements

More information

2017 Small-Business Tax Prep Checklist

2017 Small-Business Tax Prep Checklist 220 S. 4th Street Elkhart, IN 46516 Phone 574-298-1634 or 574-849-0788 2017 Small-Business Tax Prep Checklist If you are using QuickBooks or some other form of accounting software, we will need either

More information

Timberline to Yardi Chart of Accounts

Timberline to Yardi Chart of Accounts 1001.0000 1010010 Main 1009.Property Code 1151010 Petty Cash 1 1010.0000 1210010 Accounts Receivable 1015.Property Code 1220010 Unbilled Tenant Improvements 1035.Property Code 1222010 Unbilled Insurance

More information

7099 EMPLOYEE EXPENSES $1,646,904.04

7099 EMPLOYEE EXPENSES $1,646,904.04 7099 EMPLOYEE EXPENSES $1,646,904.04 Administrative Salaries 284,378.82 1) Chief Appraiser Salary 93,600.00 Taxable Vehicle Allowance 4,800.00 FICA Contribution 7,527.60 Retirement Contribution 19,680.00

More information

Village of North Palm Beach FY Council Budget Workshop. Property & Casualty Insurance Public Safety Community Development August 30, 2017

Village of North Palm Beach FY Council Budget Workshop. Property & Casualty Insurance Public Safety Community Development August 30, 2017 Village of North Palm Beach FY 2017 2018 Council Budget Workshop Property & Casualty Insurance Public Safety Community Development August 30, 2017 Tonight s Meeting Agenda FY 2018 Summary of Budget Changes

More information

Audited Financial Statements and Supplementary Information AMERICAN ASSOCIATION OF COLLEGIATE REGISTRARS AND ADMISSIONS OFFICERS. September 30, 2014

Audited Financial Statements and Supplementary Information AMERICAN ASSOCIATION OF COLLEGIATE REGISTRARS AND ADMISSIONS OFFICERS. September 30, 2014 Audited Financial Statements and Supplementary Information AMERICAN ASSOCIATION OF COLLEGIATE REGISTRARS AND ADMISSIONS OFFICERS September 30, 2014 Contents Independent Auditor s Report on the Financial

More information

City of Cleveland Professional Services Contracts Reimbursables Policy 01/01/2014

City of Cleveland Professional Services Contracts Reimbursables Policy 01/01/2014 City of Cleveland Professional Services Contracts Reimbursables Policy 01/01/2014 The following constitutes the City of Cleveland s Reimbursables policies to be used in the City s Professional Services

More information

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

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

More information

City of Roseville City Manager Recommended 2017 Budget. July 18, 2016

City of Roseville City Manager Recommended 2017 Budget. July 18, 2016 City of Roseville City Manager Recommended 2017 Budget July 18, 2016 For tonight, we intend to: Provide the City Council and public more detail on the proposed 2017 operating and capital budget for the

More information

Marion County Third Supplemental Budget for Fiscal Year TABLE OF CONTENTS

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

More information

Mandatory Fee Request Form Fiscal Year Section I

Mandatory Fee Request Form Fiscal Year Section I Institution Name: Preparer/Contact Information: Isabel Lynch Mandatory Fee Request Form Section I Name of Fee: Campus Recreation Center PPV Fee? If PPV, Project code(s) & Type of Fee: Activity Project

More information

Financing and Implementation Plan ( )

Financing and Implementation Plan ( ) City of Dania Beach Community Redevelopment Agency Prepared by: Office of the Executive Director 100 W. Dania Beach Blvd. Dania Beach, FL 33004 Phone (954) 9246800 x3732 Fax (954) 9212604 www.ci.daniabeach.fl.us

More information