FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :41AM PAGE: 1
|
|
- Samantha Bond
- 5 years ago
- Views:
Transcription
1 COMBINED CASH INVESTMENT DECEMBER 31, 2017 COMBINED CASH ACCOUNTS CASH - COMBINED CKG ACCT. 726, CASH - COMBINED LGIP #1182 7,542, CASH - PAYROLL HRA/FSA 8, UTILITY CASH CLEARING TOTAL COMBINED CASH 8,277, CASH ALLOCATED TO OTHER FUNDS ( 8,277,911.57) TOTAL UNALLOCATED CASH CASH ALLOCATION RECONCILIATION 3 ALLOCATION TO PAYROLL PAYABLES CLEARING 158, ALLOCATION TO GENERAL FUND 2,632, ALLOCATION TO PUBLIC WORKS & STREETS FUND 1,105, ALLOCATION TO LIBRARY FUND 107, ALLOCATION TO RECREATION FUND 499, ALLOCATION TO AIRPORT FUND 41, ALLOCATION TO CAPITAL PROJECTS FUND ( 138,129.81) 31 ALLOCATION TO LOCAL OPTION TAX FUND 293, ALLOCATION TO GOLF FUND ( 86,434.66) 60 ALLOCATION TO WATER FUND 3,535, ALLOCATION TO SEWER FUND 128, TOTAL ALLOCATIONS TO OTHER FUNDS 8,277, ALLOCATION FROM COMBINED CASH FUND ( 8,277,911.57) ZERO PROOF IF ALLOCATIONS BALANCE.00 FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :41AM PAGE: 1
2 PAYABLES CLEARING FUND ALLOCATIONS DECEMBER 31, 2017 ACCOUNTS PAYABLE TOTAL ACCOUNTS PAYABLE TOTAL UNALLOCATED ACCOUNTS PAYABLE ACCOUNTS PAYABLE ALLOCATION RECONCILIATION 10 ALLOCATION TO GENERAL FUND 130, ALLOCATION TO PUBLIC WORKS & STREETS FUND 1, ALLOCATION TO LIBRARY FUND 1, ALLOCATION TO RECREATION FUND 3, ALLOCATION TO AIRPORT FUND ALLOCATION TO LOCAL OPTION TAX FUND ALLOCATION TO GOLF FUND 13, ALLOCATION TO WATER FUND ( 12,950.73) 70 ALLOCATION TO SEWER FUND 6, ALLOCATION TO URBAN RENEWAL AGENCY FUND 37, TOTAL ALLOCATIONS TO OTHER FUNDS 181, ALLOCATION FROM PAYABLE CLEARING FUND ZERO PROOF IF ALLOCATIONS BALANCE 181, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :41AM PAGE: 2
3 PAYABLES CLEARING FUND ALLOCATIONS DECEMBER 31, 2017 PAYROLL PAYABLES WAGES PAYABLE ( 44,007.84) COBRA - HEALTH ( 1,714.44) COBRA - DENTAL ( ) COBRA - VISION ( 45.27) FEDERAL P/R TAX LIABILITY 34, STATE P/R TAX LIABILITY 16, WORKERS COMP. PAYABLE 24, VALIC DEF COMP/ROTH PAYABLE PERSI 29, AFLAC DENTAL ( ) COLONIAL IDAHO NCPERS GROUP LIFE OHIO NATIONAL LIFE EAP FSA PAYABLE HRA PAYABLE 97, HRA ADMIN FEE HEALTH INSURANCE PAYABLE VISION PAYABLE UNUM LIFE INSURANCE GARNISHMENTS CHILD SUPPORT TOTAL PAYROLL PAYABLES 158, TOTAL UNALLOCATED PAYROLL PAYABLES 158, PAYROLL PAYABLES ALLOCATION RECONCILIATION TOTAL ALLOCATIONS TO OTHER FUNDS.00 ALLOCATION FROM PAYABLES CLEARING FUND ZERO PROOF IF ALLOCATIONS BALANCE.00 FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :42AM PAGE: 3
4 BALANCE SHEET DECEMBER 31, 2017 FUND 01 ASSETS CASH ALLOCATED TO OTHER FUNDS ( 8,277,911.57) CASH - COMBINED CKG ACCT. 726, CASH - COMBINED LGIP #1182 7,542, CASH - PAYROLL HRA/FSA 8, UTILITY CASH CLEARING TOTAL ASSETS LIABILITIES AND EQUITY LIABILITIES ACCTS PAY ALLOCATED TO FUNDS TOTAL LIABILITIES TOTAL LIABILITIES AND EQUITY FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :42AM PAGE: 4
5 BALANCE SHEET DECEMBER 31, 2017 PAYROLL PAYABLES CLEARING ASSETS CASH IN THE COMBINED CASH FUND 158, TOTAL ASSETS 158, LIABILITIES AND EQUITY LIABILITIES WAGES PAYABLE ( 44,007.84) COBRA - HEALTH ( 1,714.44) COBRA - DENTAL ( ) COBRA - VISION ( 45.27) FEDERAL P/R TAX LIABILITY 34, STATE P/R TAX LIABILITY 16, WORKERS COMP. PAYABLE 24, VALIC DEF COMP/ROTH PAYABLE PERSI 29, AFLAC DENTAL ( ) COLONIAL IDAHO NCPERS GROUP LIFE OHIO NATIONAL LIFE EAP FSA PAYABLE HRA PAYABLE 97, HRA ADMIN FEE HEALTH INSURANCE PAYABLE VISION PAYABLE UNUM LIFE INSURANCE GARNISHMENTS CHILD SUPPORT TOTAL LIABILITIES 158, TOTAL LIABILITIES AND EQUITY 158, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :42AM PAGE: 5
6 BALANCE SHEET DECEMBER 31, 2017 GENERAL FUND ASSETS CASH IN THE COMBINED CASH FUND 2,632, FINANCE-FRONT DESK CASH PD-PETTY CASH LGIP # ID PWR FRANCHISE 1,700, PROPERTY TAXES RECEIVABLE 3,411, CASELLE ACCOUNTS RECEIVABLE ACCOUNT RECEIVABLE - LOT ( ) A/R UNBILLED LOT-TOURISM 58, DUE FROM GOLF FUND-NOTE RCVBL 85, GRANTS RECEIVABLE 1, ALLOWANCE FOR BAD DEBT ( ) PREPAID WORKERS COMP. INS. 46, TOTAL ASSETS 7,936, LIABILITIES AND EQUITY LIABILITIES AP ALLOCATED TO FUNDS 130, DUE TO OTHER FUNDS 9, DEFERRED REVENUE - PROP TAXES 3,400, WAGES PAYABLE ALLOCATED 68, DEPOSITS/EVIDENCE PROPERTY TOTAL LIABILITIES 3,610, FUND EQUITY UNAPPROPRIATED FUND BALANCE: FUND BALANCE 5,576, FUND BAL-RESIDUAL EQUITY TRANS 14, REVENUE OVER EXPENDITURES - YTD ( 1,265,028.12) BALANCE - CURRENT DATE 4,325, TOTAL FUND EQUITY 4,325, TOTAL LIABILITIES AND EQUITY 7,936, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :42AM PAGE: 6
7 REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT PROPERTY TAX REVENUE PROPERTY TAXES 754, , ,055, ,290, % INCREASE , , PROPERTY TAX GROWTH INCREASE , , PROPERTY TAX REPLACEMENT , , PENALTY & INTEREST 4, , , , TOTAL PROPERTY TAX REVENUE 758, , ,387, ,616, LICENSE & PERMIT REVENUE ANIMAL LICENSES , BUSINESS LICENSE 6, , , , ALCOHOLIC BEVERAGE LICENSE , , VENDOR'S PERMIT , , BUILDING PERMITS , , , TOTAL LICENSE & PERMIT REVENUE 7, , , , FEE REVENUE PD-FINGERPRINTING , , FRANCHISE FEES - CABLEONE , , FRANCHISE FEES - IDAHO POWER , , COPY/FAX/NOTARY SERVICES ( 20.00) GIS MAPS PLANNING AND ZONING FEES , , , PLAN CHECK FEES ( 71.32) 26, , , TOTAL FEE REVENUE 1, , , , GRANT REVENUE FOUND-NAT'L ENDWOMENT FOR ARTS , , FEDERAL - EDWARD BYRNE GRANT , , FEDERAL - PD - BJA BODY ARMOR , FEDERAL - PD - HIGHWAY SAFETY , , TOTAL GRANT REVENUE , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :42AM PAGE: 7
8 REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT REVENUE SHARING & LIQUOR REV STATE LIQUOR DISTRIBUTION , , SHARED REVENUE - STATE DISTRB , , SHARED REVENUE - B & E DISTRIB , , TOTAL REVENUE SHARING & LIQUOR REV , , FINES REVENUE PD-FINES AND COURT COSTS 2, , , , PARKING FINES , , TOTAL FINES REVENUE 2, , , , INTEREST REVENUE INTEREST REVENUE 4, , , , TOTAL INTEREST REVENUE 4, , , , APPROPRIATED FUND BALANCE APPROPRIATED FUND BALANCE ,158, ,158, TOTAL APPROPRIATED FUND BALANCE ,158, ,158, CARRY FORWARD REVENUE CARRY FORWARD , , TOTAL CARRY FORWARD REVENUE , , INTER-FUND TRANSFER REVENUE ADMINISTRATIVE TRANSFER 49, , , , NETWORK ADMIN TRANSFER 11, , , , GIS TRANSFER 6, , , , TOTAL INTER-FUND TRANSFER REVENUE 67, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :42AM PAGE: 8
9 REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT OTHER REVENUE LOCAL OPTION TAX 16, , , , MCCALL AVENUE HOMES - RENT , , MISCELLANEOUS REVENUE , , , CASH OVER\(SHORT) (.19).0 TOTAL OTHER REVENUE 16, , , , TOTAL FUND REVENUE 858, ,227, ,719, ,491, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :42AM PAGE: 9
10 GENERAL FUND MAYOR & COUNCIL PERSONNEL EXPENSE SALARIES AND WAGES 1, , , , FICA MEDICARE RETIREMENT - PERSI , , WORKER'S COMPENSATION HEALTH INSURANCE 2, , , , DENTAL INSURANCE , , LIFE INSURANCE EMPLOYEE GOLF PASS RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 4, , , , OPERATING EXPENSE DEPARTMENT SUPPLIES TRAVEL AND MEETINGS , , UTILITY BILLING HARDSHIPS EMPLOYEE HOLIDAY PARTY , , , EMPLOYEE LONGEVITY AWARDS COMMITTEE RECOGNITION & AWARDS TOTAL OPERATING EXPENSE , , , INTER-FUND TRANSFER EXPENSE FUND TRANSFER-AIRPORT LOAN.00 1,299, ,299, FUND TRANSFER-GOLF 8, , , , TOTAL INTER-FUND TRANSFER EXPENSE 8, ,324, ,399, , COMMUNITY REQUESTS FOR FUNDS MCCALL TRANSIT.00 32, , , MCPAWS.00 20, , , WOODY DEBRIS PROGRAM , , TOTAL COMMUNITY REQUESTS FOR FUNDS.00 52, , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 10
11 GENERAL FUND COUNCIL CONTINGENCY FUNDED COUNCIL CONTINGENCY , , TOTAL COUNCIL CONTINGENCY , , TOTAL MAYOR & COUNCIL 12, ,391, ,643, , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 11
12 GENERAL FUND INFORMATION SYSTEMS PERSONNEL EXPENSE SALARIES AND WAGES 15, , , , OVERTIME PAY , , FICA , , , MEDICARE , , RETIREMENT - PERSI 1, , , , WORKER'S COMPENSATION HEALTH INSURANCE , , , DENTAL INSURANCE LIFE INSURANCE EMPLOYEE GOLF PASS EMPLOYEE RECOGNITION RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 19, , , , OPERATING EXPENSE DEPARTMENT SUPPLIES ( ) MINOR EQUIPMENT , , MOTOR FUELS AND LUBRICANTS , PROFESSIONAL SERVICES , , WEB PAGE , , TRAVEL AND MEETINGS BOOKS/PUBLICATIONS/SUBSCRIPTS PROFESSIONAL DEVELOPMENT , , TELEPHONE , , DIGITAL PHONE SYSTEM 3, , , , COMMUNICATIONS - ETHERNET 1, , , , REPAIRS - COMPUTER EQUIP , , REPAIRS - AUTOMOTIVE EQUIPMENT , , COMPUTER SOFTWARE 9, , , , COMPUTER HARDWARE , , , TOTAL OPERATING EXPENSE 15, , , , TOTAL INFORMATION SYSTEMS 34, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 12
13 GENERAL FUND CITY MANAGER PERSONNEL EXPENSE SALARIES AND WAGES 26, , , , FICA 1, , , , MEDICARE , , RETIREMENT - PERSI 3, , , , WORKER'S COMPENSATION , HEALTH INSURANCE 3, , , , DENTAL INSURANCE , , CONTRACT - BENEFITS , , LIFE INSURANCE EMPLOYEE RECOGNITION RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 36, , , , OPERATING EXPENSE DEPARTMENT SUPPLIES MINOR EQUIPMENT PUBLIC RELATIONS , , PROFESSIONAL SERVICES , , ADVERTISING/LEGAL PUBLICATIONS , , TRAVEL AND MEETINGS 1, , , BOOKS/PUBLICATIONS/SUBSCRIPTS PROFESSIONAL DEVELOPMENT.00 1, , , TELEPHONE REPAIRS - SENIOR CENTER , , TOTAL OPERATING EXPENSE 1, , , , TOTAL CITY MANAGER 37, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 13
14 GENERAL FUND ADMINISTRATIVE COSTS PERSONNEL EXPENSE PHYSICAL EXAMS TOTAL PERSONNEL EXPENSE OPERATING EXPENSE OFFICE SUPPLIES , , MINOR EQUIPMENT , , POSTAGE , , , PROFESSIONAL SERVICES , , BANKING COSTS , , , ATTORNEY - CIVIL NON-REIMB 15, , , , ATTORNEY - PROSECUTING 8, , , , INSURANCE.00 80, , , TRAVEL AND MEETINGS BOOKS/PUBLICATIONS/SUBSCRIPTS CLEANING AND CUSTODIAL , , , TELEPHONE , , HEAT, LIGHTS, AND UTILITIES 1, , , , RENTAL - OFFICE EQUIPMENT , , , RENTAL - EQUIPMENT MAINTENANCE , , , REPAIRS - BUILDING AND GROUNDS , , REPAIRS - AUTOMOTIVE.00 ( 1.06) 1, , (.1) TOTAL OPERATING EXPENSE 28, , , , TOTAL ADMINISTRATIVE COSTS 28, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 14
15 GENERAL FUND FINANCE PERSONNEL EXPENSE SALARIES AND WAGES 20, , , , OVERTIME PAY FICA 1, , , , MEDICARE , , RETIREMENT - PERSI 2, , , , WORKER'S COMPENSATION HEALTH INSURANCE 3, , , , DENTAL INSURANCE , , LIFE INSURANCE EMPLOYEE GOLF PASS EMPLOYEE RECOGNITION RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 27, , , , OPERATING EXPENSE DEPARTMENT SUPPLIES , , PROFESSIONAL SERVICES AUDIT FEES , , SOFTWARE SUPPORT - CASELLE.00 17, , , ADVERTISING/LEGAL PUBLICATIONS , , BOOKS/PUBLICATIONS/SUBSCRIPTS PROFESSIONAL DEVELOPMENT , , COMPUTER SOFTWARE , , TOTAL OPERATING EXPENSE , , , TOTAL FINANCE 28, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 15
16 GENERAL FUND CITY CLERK PERSONNEL EXPENSE SALARIES AND WAGES 7, , , , OVERTIME PAY FICA , , , MEDICARE , , RETIREMENT - PERSI , , , WORKER'S COMPENSATION HEALTH INSURANCE , , , DENTAL INSURANCE , , LIFE INSURANCE EMPLOYEE GOLF PASS EMPLOYEE RECOGNITION RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 10, , , , OPERATING EXPENSE DEPARTMENT SUPPLIES PRINTING AND BINDING , , MINOR EQUIPMENT POSTAGE PROFESSIONAL SERVICES ADVERTISING/LEGAL PUBLICATIONS , , TRAVEL AND MEETINGS PROFESSIONAL DEVELOPMENT , , RECORDS DESTRUCTION , RECORDS RETENTION - LASERFICHE , , TOTAL OPERATING EXPENSE , , , TOTAL CITY CLERK 10, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 16
17 GENERAL FUND LOCAL OPTION TAX DEPARTMENT PERSONNEL EXPENSE SALARIES & WAGES.00 13, ( 13,000.00).0 TOTAL PERSONNEL EXPENSE.00 13, ( 13,000.00).0 OPERATING EXPENSE REC & CULTURAL ACTIVITIES (C).00 18, , , ANIMAL SHELTER SUPPORT (E) , , EC GRWTH/MKTG/EVENT PROMO(G) 30, , , , DIRECT COSTS (F) , , PAVE/PARK/BIKE PATHS/TRANS (A) , , GRANT MATCHING FUNDS , , REC & CULTURAL FACILITIES (B) , , PARKS MAINT. & DEVELOPMENT (D) , , TOTAL OPERATING EXPENSE 30, , , , TOTAL LOCAL OPTION TAX DEPARTMENT 30, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 17
18 GENERAL FUND COMMUNITY DEVELOPMENT PERSONNEL EXPENSE SALARIES AND WAGES 42, , , , OVERTIME PAY FICA 2, , , , MEDICARE , , , RETIREMENT - PERSI 4, , , , WORKER'S COMPENSATION , , HEALTH INSURANCE 7, , , , DENTAL INSURANCE , , CONTRACT - BENEFITS , , LIFE INSURANCE EMPLOYEE GOLF PASS EMPLOYEE RECOGNITION RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 58, , , , OPERATING EXPENSE DEPARTMENT SUPPLIES , , PRINTING AND BINDING , , MOTOR FUELS AND LUBRICANTS , , PROFESSIONAL SERVICES , , ATTORNEY - CIVIL NON-REIMB , , ECONOMIC DEVELOPEMENT , , PLAN CHECK SERVICES , , ADVERTISING/LEGAL PUBLICATIONS , , TRAVEL AND MEETINGS , , BOOKS/PUBLICATIONS/SUBSCRIPTS , PROFESSIONAL DEVELOPMENT , , , TELEPHONE , , HISTORIC PRSRVT COMMITTEE SUP. ( 47.83) , , PUBLIC ART , , MAINT. - PUBLIC ART , , REPAIRS - AUTOMOTIVE EQUIPMENT , , GIS EQUIPMENT , , TOTAL OPERATING EXPENSE 1, , , , INTER-FUND TRANSFER EXPENSE ENGINEER TRANSFER , , , TOTAL INTER-FUND TRANSFER EXPENSE , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 18
19 GENERAL FUND TOTAL COMMUNITY DEVELOPMENT 61, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 19
20 GENERAL FUND POLICE DEPARTMENT PERSONNEL EXPENSE SALARIES AND WAGES 91, , , , OVERTIME PAY 1, , , , FICA 6, , , , MEDICARE 1, , , , RETIREMENT - PERSI 10, , , , WORKER'S COMPENSATION 3, , , , HEALTH INSURANCE 15, , , , DENTAL INSURANCE , , , CLOTHING/UNIFORMS , , , LIFE INSURANCE , EMPLOYEE GOLF PASS , , FITNESS INCENTIVE 9, , , , EMPLOYEE RECOGNITION DUTY SERVICE AWARD RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 140, , ,324, ,061, OPERATING EXPENSE DEPARTMENT SUPPLIES , , , RANGE/AMMUNITION , , MINOR EQUIPMENT , , , MOTOR FUELS AND LUBRICANTS 2, , , , POSTAGE PUBLIC RELATIONS , , PROFESSIONAL SERVICES , , , ADVERTISING/LEGAL PUBLICATIONS DRUG CASE EXPENDITURES , , TRAVEL AND MEETINGS , , BOOKS/PUBLICATIONS/SUBSCRIPTS , , PROFESSIONAL DEVELOPMENT 1, , , , TELEPHONE , , , COMMUNICATIONS - RADIO , , COST SHARE- DISPATCH CTR/ILETS , , RENTAL - OFFICE EQUIPMENT , , , MAINT - COPIER - PER PAGE COST , , RENTAL - PROPERTY.00 3, , RENTAL-POLICE DEPT. FACILITIES , , REPAIRS - BUILDING AND GROUNDS , , REPAIRS - AUTOMOTIVE EQUIPMENT , , , REPAIRS - OTHER EQUIPMENT , , COMPUTER SOFTWARE.00 7, , , TOTAL OPERATING EXPENSE 7, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 20
21 GENERAL FUND TOTAL POLICE DEPARTMENT 147, , ,549, ,255, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 21
22 GENERAL FUND PARKS DEPARTMENT INTER-FUND TRANSFER EXPENSE FUND TRANSFER - REC. PARKS 53, , , , TOTAL INTER-FUND TRANSFER EXPENSE 53, , , , TOTAL PARKS DEPARTMENT 53, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 22
23 GENERAL FUND GRANT EXPENSES GRANTS BYRNE GRANT-JAG PROG.-MATCH , , FOUND-NAT'L ENDOWMENT FOR ARTS , , FEDERAL - PD - BJA BODY ARMOR , FEDERAL - PD - HIGHWAY SAFETY , , FED-PD-CITY MATCH BJA , FEDERAL - CD - CLG ( 2.00) ( 2.00) CITY MATCH - NAT'L ENDWMNT ART , , TOTAL GRANTS , , TOTAL GRANT EXPENSES , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 23
24 GENERAL FUND CAPITAL IMPROVEMENT PLAN INTER-FUND TRANSFER EXPENSE GENERAL FUND CIP , , , RECREATION FUND CIP , , AIRPORT FUND CIP , , GOLF FUND CIP , , RESRVD - FUTURE CAPITAL , , TOTAL INTER-FUND TRANSFER EXPENSE , ,533, ,507, FRANCHISE FEE CONTINGENCY FRANCHISE FEES - CONTINGENCY , , TOTAL FRANCHISE FEE CONTINGENCY , , TOTAL CAPITAL IMPROVEMENT PLAN , ,849, ,823, TOTAL FUND REVENUE 858, ,227, ,719, ,491, TOTAL FUND EXPENDITURES 446, ,492, ,719, ,226, NET REVENUE OVER EXPENDITURES 411, ( 1,265,028.12).00 1,265, CONTINGENCY CONTINGENT REVENUE , , CONTINGENT EXPENSE , , TOTAL CONTINGENCY REV/EXP WITH CONTINGENCY 411, ( 1,265,028.12).00 1,265, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 24
25 BALANCE SHEET DECEMBER 31, 2017 PUBLIC WORKS & STREETS FUND ASSETS CASH IN THE COMBINED CASH FUND 1,105, PROPERTY TAXES RECEIVABLE 1,571, CASELLE ACCOUNTS RECEIVABLE 2, DUE FROM OTHER FUNDS 5, INVENTORY OF SUPPLIES 37, TOTAL ASSETS 2,722, LIABILITIES AND EQUITY LIABILITIES AP ALLOCATED TO FUNDS 1, DEFERRED REVENUE - PROP TAXES 1,566, WAGES PAYABLE ALLOCATED 24, TOTAL LIABILITIES 1,593, FUND EQUITY UNAPPROPRIATED FUND BALANCE: FUND BALANCE 1,542, REVENUE OVER EXPENDITURES - YTD ( 412,636.78) BALANCE - CURRENT DATE 1,129, TOTAL FUND EQUITY 1,129, TOTAL LIABILITIES AND EQUITY 2,722, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 25
26 REVENUES WITH COMPARISON TO BUDGET PUBLIC WORKS & STREETS FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT PROPERTY TAX REVENUE PROPERTY TAXES.00 4, ,504, ,499, PENALTIES AND INTEREST , , TOTAL PROPERTY TAX REVENUE.00 5, ,514, ,508, REVENUE SHARING SHARED REV - HB312 - HWY DIST , , HIGHWAY DISTRIBIBUTION ACCT , , TOTAL REVENUE SHARING , , INTEREST REVENUE INTEREST REVENUE 1, , , , TOTAL INTEREST REVENUE 1, , , , APPROPRIATED FUND BALANCE APPROPRIATED FUND BALANCE , , TOTAL APPROPRIATED FUND BALANCE , , CARRY FORWARD REVENUE CARRY FORWARD , , TOTAL CARRY FORWARD REVENUE , , INTER-FUND TRANSFER REVENUE ENGINEER TRANSFER 2, , , , PUBLIC WORKS FUND TRANSFER 9, , , , TOTAL INTER-FUND TRANSFER REVENUE 12, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :51AM PAGE: 26
27 REVENUES WITH COMPARISON TO BUDGET PUBLIC WORKS & STREETS FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT OTHER REVENUE LOCAL OPTION TAX 5, , , IDAHO FUEL TAX REFUND , , REIMBURSABLE DEVEL. FEES 3, , , , RIGHT-OF-WAY PERMITS , , MISCELLANEOUS REVENUE ( ) BAD DEBT RECOVERY ( ).0 TOTAL OTHER REVENUE 8, , , , TOTAL FUND REVENUE 21, , ,392, ,334, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :52AM PAGE: 27
28 PUBLIC WORKS & STREETS FUND PUBLIC WORKS & STREETS PERSONNEL EXPENSE SALARIES AND WAGES 72, , , , OVERTIME PAY , , FICA 4, , , , MEDICARE 1, , , , RETIREMENT - PERSI 8, , , , WORKER'S COMPENSATION 3, , , , HEALTH INSURANCE 13, , , , DENTAL INSURANCE , , , PHYSICAL EXAMS UNEMPLOYMENT , , CLOTHING/UNIFORMS.00 1, , , LIFE INSURANCE , EMPLOYEE GOLF PASS , , EMPLOYEE RECOGNITION RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 103, , ,044, , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :53AM PAGE: 28
29 PUBLIC WORKS & STREETS FUND OPERATING EXPENSE DEPARTMENT SUPPLIES , , , MECHANIC SHOP SUPPLIES , , FIRST AID, SAFETY , , MINOR EQUIPMENT , , MOTOR FUELS AND LUBRICANTS 3, , , , POSTAGE PROFESSIONAL SERVICES , , ATTORNEY SERVICES , , ENGINEER SERVICES 1, , , , ADVERTISING/LEGAL PUBLICATIONS , , TRAVEL AND MEETINGS , , BOOKS/PUBLICATIONS/SUBSCRIPTS PROFESSIONAL DEVELOPMENT , , TELEPHONE , , , COMMUNICATIONS - RADIO , , HEAT, LIGHTS, AND UTILITIES 2, , , , STREET LIGHTS - POWER 1, , , , RENTAL - OFFICE EQUIPMENT , , RENTAL - EQUIPMENT MAINTENANCE , , RENTAL - EQUIPMENT , , , STREET REPAIR - PATCHING , , STREET REPAIR - SEALCOAT , , STREET REPAIR - ROW MAINT , , STREET REPAIR - DUST ABATEMENT , , STREET REPAIR - STORM DRAIN , , SIGNS & POSTS , , STREET REPAIR - SAND & GRAVEL.00 ( 5,358.53) 10, , ( 53.6) STREET REPAIR - ROAD SALT.00 5, , , STREET REPAIR -STREET PAINTING , , STREET REPAIR - LIGHTS , , STREET REPAIR - CRACK SEAL , , REPAIRS - BUILDING AND GROUNDS , , REPAIRS - AUTOMOTIVE EQUIPMENT 2, , , , REPAIRS - OTHER EQUIPMENT , , BAD DEBT TOTAL OPERATING EXPENSE 14, , , , CAPITAL EXPENSE FACILITY PLAN , , CAPITAL PURCHASES , , TOTAL CAPITAL EXPENSE , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :53AM PAGE: 29
30 PUBLIC WORKS & STREETS FUND INTER-FUND TRANSFER EXPENSE ADMINISTRATIVE TRANSFER - GF 11, , , , GIS TRANSFER 3, , , , FUND TRANSFER - NETWORK ADMIN 2, , , , FUND TRANSFER - STREETS LOT 18, , , , TOTAL INTER-FUND TRANSFER EXPENSE 35, , , , TOTAL PUBLIC WORKS & STREETS 154, , ,392, ,921, TOTAL FUND REVENUE 21, , ,392, ,334, TOTAL FUND EXPENDITURES 154, , ,392, ,921, NET REVENUE OVER EXPENDITURES ( 132,558.93) ( 412,636.78) , CONTINGENCY CONTINGENT REVENUE , , CONTINGENT EXPENSE , , TOTAL CONTINGENCY REV/EXP WITH CONTINGENCY ( 132,558.93) ( 412,636.78) , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :53AM PAGE: 30
31 BALANCE SHEET DECEMBER 31, 2017 LIBRARY FUND ASSETS CASH IN THE COMBINED CASH FUND 107, PETTY CASH LGIP # TOBIAS BEQUEST 106, SPLIT INTEREST TRUST ASSETS 1,120, ID FIRST BANK - CD 240, PROPERTY TAXES RECEIVABLE 443, GRANTS RECEIVABLE 2, TOTAL ASSETS 2,019, LIABILITIES AND EQUITY LIABILITIES AP ALLOCATED TO FUNDS 1, DEFERRED REVENUE - PROP TAXES 442, DEFERRED INFLOWS - TRUSTS 1,171, WAGES PAYABLE ALLOCATED 7, TOTAL LIABILITIES 1,621, FUND EQUITY UNAPPROPRIATED FUND BALANCE: FUND BALANCE 480, REVENUE OVER EXPENDITURES - YTD ( 82,972.56) BALANCE - CURRENT DATE 397, TOTAL FUND EQUITY 397, TOTAL LIABILITIES AND EQUITY 2,019, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :53AM PAGE: 31
32 REVENUES WITH COMPARISON TO BUDGET LIBRARY FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT PROPERTY TAX REVENUE PROPERTY TAX REVENUE.00 1, , , PENALTIES AND INTEREST , , TOTAL PROPERTY TAX REVENUE.00 1, , , FEE REVENUE NONRESIDENT LIBRARY CARD FEES , , , COMPUTER USAGE FEES COPY MACHINE REVENUE COPY/FAX/NOTARY SERVICES , , TOTAL FEE REVENUE , , , GRANT REVENUE GRANTS , , FOUND - MCCALL HOSPITAL AUX TOTAL GRANT REVENUE , , FINES REVENUE FINES , , TOTAL FINES REVENUE , , DONATION REVENUE PRIVATE CONTRIBUTIONS.00 6, , ( 5,175.00) FRIENDS CONTRIBUTIONS , , FILM SOCIETY VIDEO CIRCUIT DUES CONTRIBUTIONS - BUILDING FUND 3, , ( 8,509.00).0 TOTAL DONATION REVENUE 3, , , ( 10,482.70) INTEREST REVENUE INTEREST REVENUE , TOTAL INTEREST REVENUE , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :53AM PAGE: 32
33 REVENUES WITH COMPARISON TO BUDGET LIBRARY FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT CARRY FORWARD REVENUE CARRY FORWARD , , TOTAL CARRY FORWARD REVENUE , , OTHER REVENUE LOCAL OPTION TAX , , MISCELLANEOUS REVENUE CASH OVER\(SHORT) ( 6.93).0 TOTAL OTHER REVENUE , , TOTAL FUND REVENUE 4, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :53AM PAGE: 33
34 LIBRARY FUND LIBRARY DEPARTMENT PERSONNEL EXPENSE SALARIES AND WAGES 21, , , , FICA 1, , , , MEDICARE , , RETIREMENT - PERSI 2, , , , WORKER'S COMPENSATION HEALTH INSURANCE 2, , , , DENTAL INSURANCE , UNEMPLOYMENT , , LIFE INSURANCE EMPLOYEE GOLF PASS EMPLOYEE RECOGNITION RESERVE FOR HEALTHCARE , , TOTAL PERSONNEL EXPENSE 28, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :55AM PAGE: 34
35 LIBRARY FUND OPERATING EXPENSE OFFICE SUPPLIES , DEPARTMENT SUPPLIES , , SOFTWARE MINOR EQUIPMENT , , LICENSES AND PERMITS PROFESSIONAL SERVICES 4, , , , ADVERTISING/LEGAL PUBLICATIONS TRAVEL AND MEETINGS DUES AND SUBSCRIPTIONS BOOKS/PUBLICATIONS/SUBSCRIPTS , , , OCLC SUBSCRIPTION , , PROFESSIONAL DEVELOPMENT , , CLEANING AND CUSTODIAL , , TELEPHONE CABLEONE INTERNET SERVICES AUDIO VISUAL MATERIALS , , VIDEO CIRCUIT LIBRARY FILM SOCIETY PROGRAM , , PERIODICALS , , CHILDREN'S BOOKS , YOUNG ADULT MATERIALS , , FRIENDS BOOKS , , PROGRAMMING SUPPLIES , , HEAT, LIGHTS, AND UTILITIES , , , RENTAL - OFFICE EQUIPMENT , RENTAL - EQUIPMENT MAINTENANCE REPAIRS - BUILDING AND GROUNDS , , TOTAL OPERATING EXPENSE 7, , , , CAPITAL EXPENSE LIBRARY EXPANSION , , TOTAL CAPITAL EXPENSE , , INTER-FUND TRANSFER EXPENSE ADMINISTRATIVE TRANSFER - GF 2, , , , GIS TRANSFER , , FUND TRANSFER - NETWORK ADMIN 3, , , , TOTAL INTER-FUND TRANSFER EXPENSE 6, , , , TOTAL LIBRARY DEPARTMENT 43, , , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :55AM PAGE: 35
36 LIBRARY FUND GRANT EXPENSES GRANTS GRANTS , , FOUND - GRANTS TOTAL GRANTS , , TOTAL GRANT EXPENSES , , TOTAL FUND REVENUE 4, , , , TOTAL FUND EXPENDITURES 43, , , , NET REVENUE OVER EXPENDITURES ( 38,230.12) ( 82,972.56).00 82, CONTINGENCY CONTINGENT REVENUE , , CONTINGENT EXPENSE , , TOTAL CONTINGENCY REV/EXP WITH CONTINGENCY ( 38,230.12) ( 82,972.56).00 82, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :55AM PAGE: 36
37 BALANCE SHEET DECEMBER 31, 2017 RECREATION FUND ASSETS CASH IN THE COMBINED CASH FUND 499, PROPERTY TAXES RECEIVABLE 241, GRANTS RECEIVABLE 10, TOTAL ASSETS 752, LIABILITIES AND EQUITY LIABILITIES AP ALLOCATED TO FUNDS 3, SALES TAX PAYABLE (.01) DEFERRED REVENUE - PROP TAXES 240, DEFERRED INFLOWS - GRANTS 20, WAGES PAYABLE ALLOCATED 12, TOTAL LIABILITIES 277, FUND EQUITY UNAPPROPRIATED FUND BALANCE: FUND BALANCE 478, REVENUE OVER EXPENDITURES - YTD ( 3,171.82) BALANCE - CURRENT DATE 475, TOTAL FUND EQUITY 475, TOTAL LIABILITIES AND EQUITY 752, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :55AM PAGE: 37
38 REVENUES WITH COMPARISON TO BUDGET RECREATION FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT PROPERTY TAX REVENUE PROPERTY TAXES , , PENALTIES AND INTEREST , , TOTAL PROPERTY TAX REVENUE , , LICENSE & PERMIT REVENUE CONCESSIONAL USE PERMIT , , TOTAL LICENSE & PERMIT REVENUE , , FEE REVENUE PARKS RENTAL FEES , , OVERNIGHT PARKING FEE , MOUNTAIN BIKING , , YOUTH TENNIS , , SOFTBALL TOURNAMENTS , , YOUTH BALL SPONSORSHIP , , YOUTH SKATEBOARDING , , OTHER PROGRAMS , , , YOUTH BASKETBALL , , ( ) YOUTH BASEBALL/SOFTBALL ( 4.46) ( 4.46) 4, , (.1) ADULT SOFTBALL LEAGUE , , RECREATION CARDS TOTAL FEE REVENUE , , , GRANT REVENUE STATE - IDPR - ROAD & BRIDGE , , FOUND.- ARBOR DAY TOTAL GRANT REVENUE , , DONATION REVENUE PRIVATE CONTRIBUTIONS , , PRIVATE CONTR-CENT. PARK PAVER , , TOTAL DONATION REVENUE , , FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :55AM PAGE: 38
39 REVENUES WITH COMPARISON TO BUDGET RECREATION FUND PERIOD ACTUAL YTD ACTUAL BUDGET VARIANCE PCNT INTEREST REVENUE INTEREST REVENUE , , TOTAL INTEREST REVENUE , , APPROPRIATED FUND BALANCE APPROPRIATED FUND BALANCE , , TOTAL APPROPRIATED FUND BALANCE , , CARRY FORWARD REVENUE CARRY FORWARD , , TOTAL CARRY FORWARD REVENUE , , INTER-FUND TRANSFER REVENUE PARKS TRANSFER - FROM GF 53, , , , CIP TRANSFER FROM G.F , , TOTAL INTER-FUND TRANSFER REVENUE 53, , , , OTHER REVENUE LOCAL OPTION TAX 13, , , , RENTS & ROYALTIES 12, , , , IDAHO FUEL TAX REFUND MISCELLANEOUS REVENUE 1, , ( 1,020.00) SALES OF SURPLUS PROPERTY , , CASH OVER\(SHORT) ( 1.24) ( 2.92) TOTAL OTHER REVENUE 26, , , , TOTAL FUND REVENUE 81, , ,373, ,178, FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :55AM PAGE: 39
FOR ADMINISTRATION USE ONLY 50 % OF THE FISCAL YEAR HAS ELAPSED 04/16/ :26PM PAGE: 1
COMBINED CASH INVESTMENT MARCH 31, 2018 COMBINED CASH ACCOUNTS 01-11100 CASH - COMBINED CKG ACCT. 2,688,365.20 01-11101 CASH - COMBINED LGIP #1182 7,544,488.44 01-11110 CASH - PAYROLL HRA/FSA 23,710.59
More informationFOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1
COMBINED CASH INVESTMENT MAY 31, 2017 COMBINED CASH ACCOUNTS 01-10110 CASH - COMBINED CHECKING 162,650.26 01-10111 PETTY CASH 200.00 01-10114 LUSK STATE BANK - FEMA 52,964.61 01-11165 BANK OF THE WEST
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2016 GENERAL FUND TOTAL ASSETS 2,025,537.16
BALANCE SHEET JANUARY 31, 2016 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 1,977.45 100-00-10110 CASH IN FLEX ACCOUNT 5,199.65 100-00-10125 CREDIT CARDS IN TRANSIT 29,265.75 100-00-10225
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06
BALANCE SHEET JANUARY 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 67,617.75) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 5,803.39 100-00-10225
More informationCITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03
BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 11,909.51) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 93,085.40 100-00-10225
More informationCITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31
BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 20,837.18 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 43,809.51 100-00-10225
More informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31001 PROPERTY TAXES FROM COUNTY.00.00 2,449,925.00 2,449,925.00.0 100-00-31009
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 1,297,987.00 8,800.66 21,134.90 1,478,479.80 1,457,344.90 1.4 100-41140 MOBIL
More informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31009 SALES TAX REVENUE THROUGH COUN.00.00 2,569,002.00 2,569,002.00.0 100-00-31910
More informationBuckingham Township Adopted Budget Summary - All Funds 2019
Buckingham Township Summary - All Funds Proposed - Estimated Estimated Fund Beginning Fund Total Ending Fund No. Fund Name Balance Total Revenues Expenditures Balance 01 General Fund $ 5,031,275 8,865,550
More informationElected 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 informationSOUTH WEBER CITY CORPORATION REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 31, 2017 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT TAXES 10-31-100 CURRENT YEAR PROPERTY TAXES.00.00 320,000.00 320,000.00.0 10-31-120 PRIOR YEAR PROPERTY TAXES
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 informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017
WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationStatement of Changes in Net Position
Statement of Changes in Net Position BIRMINGHAM AIRPORT AUTHORITY STATEMENT OF NET POSITION Actual 2017 Budget 2018 Proposed Budget 2019 % Change ASSETS Current Assets Cash and cash equivalents $ 33,584,557
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 informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018
WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationCity of Williston Fiscal Year 2017/2018 Adopted Budget
City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department
More 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 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 information3 rd Quarter Budget Fiscal Year Fiscal Year
3 rd Quarter Budget Fiscal Year Fiscal Year 2018-2019 Adopted May 14, 2018 TABLE OF CONTENTS FY QUARTER 3 FY 2018-2019 SUMMARIES Recap of Changes to General Fund Budget 2017-18 Q3. 1-2 Recap of Changes
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30
More 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 informationSouth Londonderry Township 2019 Proposed Budget
South Londonderry Township 2019 Proposed GENERAL FUND REVENUE 2019 Property Taxes 999,355 Local Enabling 1,465,907 Licenses 125,550 Fines 26,500 Interest/Rent 10,200 Public Safety 143,953 Intergov't Revenue
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 informationCITY OF ALTON FY17-18 BUDGET SUMMARY PAGE
ORDINANCE #7569 CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE FUND # TITLE TOTAL REVENUES TOTAL EXPENDITURES 101 GENERAL/IMRF $ 34,195,395.26 $ 34,336,464.45 102 AMPHITHEATER $ 274,040.00 $ 258,855.38 103
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2012 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More 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 informationID: BP WOW FUND: GENERAL FUND
DATE: 11/27/2013 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 12:02:17 FUND: GENERAL FUND BEGINNING BALANCE 0 TAXES TAXES 10-410-411-1100 GENERAL PROPERTY TAXES 8,689,638 7,240,965 8,689,158 8,950,755 10-410-411-1400
More 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 informationPROPERTY TAXES Property Taxes $209, Proposed 2017 Property Taxes $221, Change from %
The purpose of Truth and Taxation is to discuss the proposed property tax levy for the taxes payable year 2018 and the proposed budget for the year 2018. This public hearing is held to discuss and seek
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 informationREVENUES REAL PROPERTY TAXES (301)
REVENUES REAL PROPERTY TAXES (301) Ledger Account Description 2016 Adopted 01301100 REAL ESTATE TAXES Current Ye $ 1,774,600.00 01301200 REAL ESTATE PRIOR YEAR'S LEVY $ 5 1,829,600.00 LOCAL TAX ENABLING
More informationLicenses/Permits/TV 5, Fines: Fines-District Justice Fines-Clerk of Courts 45, Total 330-Fines 47,500.
Budget 2017 New Salem Borough Estimated Balance Total Gen Fund Balance 12/31 204,829.00 Includes 125000.00 CD Proposed 2017 Budget REVENUES 301-Real Estate Taxes: 301.10-Real Estate-Current 40,500.00 301.20-Real
More informationTOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK
TOWN FOR 2018 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true
More information2012 Summary of Mill Levies Mill Levy
2012 Summary of Mill Levies Mill Levy 2012 Mill Levy Change From General Fund 36.663 36.494-0.169 Recreation 2.078 2.494 0.416 Library 3.747 3.75.003 Library Employee Benefits 0.833 0.852 0.019 Bond &
More informationCity of Garden City Fiscal Year Budget
Fund 101 - GENERAL FUND ESTIMATED REVENUES Dept 402-GENERAL PROPERTY TAXES REVENUES 101-402-403.000 REAL ESTATE TAXES 6,708,473 6,434,656 6,417,613 6,338,061 6,652,440 6,672,397 101-402-403.001 MONTHLY
More information2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015
2016 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Adopted 16 December 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2012 2013 2014 as of 11/12/15 as of 11/12/15 2016 01
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles
More informationCity of Williston Fiscal Year 2014/2015 Adopted Budget
City of Williston Fiscal Year 2014/2015 Adopted Budget (Adopted on September 23, 2014) Table of Contents Page # Budget Summary Budget Advertisement 1 Budget Summary by Fund 2-3 Budget Comparison by Fund
More informationVillage of Elwood Budget for FY Fund Summary
Fund Summary Description Projected Actual Budget Year End Budget 2017-18 2018-19 2018-19 2019-20 GENERAL Beginning Balance $ 1,742,113 $ 1,893,013 $ 1,893,013 $ 2,375,524 Revenues $ 3,482,778 $ 4,473,324
More informationTOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY
TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Budget 9/30/ Projected Variance Budget Budget Budget Budget Real Estate Taxes $ 24,472,415
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 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 informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 6,972.68 3,696.38 10,775.62 125,000.00 114,224.38 8.6 200-43903 HOME LOANS 5,691.17.00 25,299.91 25,000.00 ( 299.91)
More informationOAKLAND COUNTY, MICHIGAN
PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 0 596,187 596,187 643,882 695,392 619,025 668,547 722,030 630005 Access Fees Oakland 0 267,740 267,740
More informationCITY OF GREER ANNUAL OPERATING AND CAPITAL IMPROVEMENTS BUDGET TABLE OF CONTENTS. Budget Ordinance. Chart of Revenues 1. Mayor and Council 4
CITY OF GREER ANNUAL OPERATING AND CAPITAL IMPROVEMENTS BUDGET TABLE OF CONTENTS Budget Ordinance General Fund Budget Summary I V GENERAL FUND Chart of Revenues 1 Mayor and Council 4 City Administration
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 informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 23,394.85 2,909.58 32,536.54 40,000.00 7,463.46 81.3 200-43903 HOME LOANS 40,030.75.00 21,535.41 35,000.00 13,464.59
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 informationGENERAL FUND REVENUES FUND 100 November 1, 2012 to April 30, 2013
GENERAL FUND REVENUES FUND 100 6 Months Property taxes 100.000.301.000PROPERTY TAX - CORPORATE 163,950 193,608 84,610 100.000.301.000PROPERTY TAX - Bonds/int 218,435 404,745 100.000.302.000PROPERTY TAX
More 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 informationTown of South Palm Beach Adopted Budget Fiscal Year
Adopted Budget Fiscal Year 2011 2012 Adopted General Fund Budget Summary FY2011 Actual FY2012 variance Budget @ 06/30/11 Adopted % dollar Revenues Ad Valorem Taxes $1,079,917 $1,045,228 $1,079,036 0.08%
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 informationLocal Option Gas Tax 104,847.80
Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 4,347,633.72 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent 89,290.90 Total Ad Valorem 4,436,924.62 001-000310-312410-00-0000 Local Option
More information11/6/ :28 AM Page 1 of 10
1,989,080 Borough R.E. Taxes @ 3.73 533,265 Equals One Mill Notes/Earmarked For 300 REVENUES 301.000 Real Estate Taxes * 301.100 Real Estate Tax - Current Year 1,588,696 1,791,930 1,856,447 1,839,555 1,873,956
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 2 MONTHS ENDING FEBRUARY 28, 2018 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 8,218.17 6,486.88 14,866.32 40,000.00 25,133.68 37.2 200-43903 HOME LOANS 25,325.87 13,457.61 13,482.04 35,000.00
More informationVillage of DeForest 2018 Adopted Budget
Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing
More 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 informationState of Kansas City. Water & Sewer Utility Fund 14 1,352,556 Gas Utility Fund 15 58,000
CERTIFICATE 2016 To the Clerk of Cloud, State of Kansas We, the undersigned, officers of of Concordia certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016
WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More information2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget
2018 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Final Budget 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2014 2015 2016 as of 11/21/17 as of 11/21/17 2018 01 301 Real
More informationState of Kansas City. Water & Sewer Utility Fund 15 1,686,031 Gas Utility Fund 16 54,820
CERTIFICATE 2015 To the Clerk of Cloud, State of Kansas We, the undersigned, officers of of Concordia certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget
More informationGeneral Fund FY2016 Final Budget
General Fund FY RESERVES & CARRY FORWARD Reserves 27,000 Carry Forward 75,000 Carry Forward (T-Pier Park) 10,000 REVENUES 112,000 Ad Valorem Taxes (5.024 Mills) 942,500 Insurance Premium Tax (Excise) 41,000
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 informationCity of Doraville. FYE 2014 Amended Budget As of June 9, Approved Budget. FYE 2013 Actual
FYE Fund 100 General Fund Taxes 6,442,722 5,998,686 6,408,667 6,705,167 296,500 Licenses and Permits 282,176 234,000 203,000 280,000 77,000 Intergovernmental Revenues 96,009 113,469 65,066 88,164 23,098
More informationOAKLAND COUNTY, MICHIGAN
PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 649,756 619,025 619,025 668,547 722,030 631,117 681,437 681,437 630005 Access Fees Oakland 278,620
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2011 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More informationOverall Expenditure Summary
Overall Expenditure Summary 2014 2015 2016 2016 2016 2017 Fund Actual Actual Budget YTD Projected Budget General 8,281,509 7,659,790 8,355,387 5,296,723 7,792,185 8,184,357 CRA 341,547 268,980 717,000
More informationANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF
ANNUAL BUDGET OF THE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL Mayor Sandi Christman Alderman Jeff Dworak Alderman John Griffith Alderman Jason Jelinek Alderman Diane Jirtle
More informationFORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET
ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate
More informationVillage of Kenilworth Fiscal Year 2019 Adopted Budget
F Village of Kenilworth Fiscal Year 2019 Adopted FY 16 Delta FY18B v. FY19P 23 GENERAL FUND Total General Operating Revenues: 4,793,044 4,514,062 4,429,149 3,993,544 4,584,330 4,491,415 62,266 Administration
More informationADMINISTRATIVE 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 informationTown of Pembroke Park Budget Amendment
Ad Valorem Tangible Personal Property Taxes 514,730.13 001-000310-311001-01-0000 Ad Valorem Taxes 3,835,728.89 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -8,551.58 Delinquent Tangible Personal
More 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 informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: TUESDAY, AUGUST 12, 2014 TIME: 7:00 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Jason
More 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 informationCity of Rochester New Hampshire
City of Rochester New Hampshire Adopted Budget Fiscal Year 27 (July 1, 26 - June 3, 27) FY 7 BUDGET TABLE OF CONTENTS SECTION 1 Table of Contents...tc-i Budget Message Message to the City Council by the
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 informationCITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU SEPTEMBER 30, 2018
CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU SEPTEMBER 30, 2018 CITY OF MOBILE GENERAL FUND BALANCE SHEET SEPTEMBER - FISCAL YEAR 2018 ASSETS: Beginning Balance
More informationClerk of Circuit Court Lee County, Florida
Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records
More informationTOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK
TOWN FOR 2016 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true
More informationTOWN OF PEMBROKE PARK BUDGET AMENDMENT
TOWN OF PEMBROKE PARK 2014-2015 BUDGET AMENDMENT Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 3,978,274.95 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -10,078.60 001-000310-311002-01-0000
More 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 informationGeneral Fund. General Fund Revenues Final Budget
General Fund General Fund Revenues Reserves 201,310 Ad Valorem Taxes (5.024) 1,121,000 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 205,000 Utility Service Tax - Water 54,780
More informationPROSPECT BOROUGH 2016 GENERAL FUND BUDGET
I N C O M E: REAL PROPERTY TAXES 301.100 Real Estate Taxes - Current Year 55,000.00 301.200 Real Estate Taxes - Prior Year 301.400 RE Estate Taxes-Tax Claim/Municipal 3,300.00 Sub-Total 58,300.00 LOCAL
More informationProfit & Loss Budget vs. Actual January through December 2018
12:25 PM Manheim Borough -General Fund 10/08/18 Profit & Loss Budget vs. Actual January through December 2018 Accrual Basis Income 01 General Fund Income 301 Real Estate Taxes 301.100 Real Estate Tax Current
More information2019 PROPOSED BUDGET ACCOUNT 2019
219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax
More informationGeneral Fund Balance Sheet As of October 31, 2018
12/01/18 Loutit District Library General Fund Balance Sheet As of October 31, 2018 Oct 31, 18 ASSETS Current Assets Checking/Savings 001.01 CHEMICAL BANK CHECKING 693,275.59 001.51 CHEMICAL BANK FSA CHECKING
More informationANNUAL FINANCIAL REPORT UPDATE DOCUMENT. For The. VILLAGE of Mayville. County of Chautauqua. For the Fiscal Year Ended 05/31/2015
All Numbers in This Report Have Been Rounded To The Nearest Dollar ANNUAL FINANCIAL REPORT UPDATE DOCUMENT For The VILLAGE of Mayville County of Chautauqua For the Fiscal Year Ended 05/31/2015 *************************************************************************************************************************************
More information1:51 PM 2013 Orcas Island Library District 04/04/16 Profit & Loss Budget Overview Cash Basis January through December 2013
Ordinary Income/Expense Income Local-State-Federal Revenue Leasehold Tax 950.00 Payment in Lieu of Taxes 800.00 Property Tax Revenue 568,222.00 Timber Tax 30.00 TLA Grant 5,000.00 Total Local-State-Federal
More informationCITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018
CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018 CITY OF MOBILE GENERAL FUND BALANCE SHEET JANUARY - FISCAL YEAR 2018 ASSETS: Beginning Balance
More informationAMENDED ACTIVITY REQUESTED GL NUMBER DESCRIPTION BUDGET THRU 03/31/17 BUDGET
02/23/2017 BUDGET REPORT FOR CAMBRIDGE TOWNSHIP Calculations as of 03/31/2017 2016-17 2016-17 2017-18 AMENDED ACTIVITY REQUESTED GL NUMBER DESCRIPTION BUDGET THRU 03/31/17 BUDGET ESTIMATED REVENUES Dept
More informationFY2018 General Fund Budget
FY2018 General Fund Budget 2018 Budget Carry Forward 43,270 Reserves 74,145 General Fund Revenues Ad Valorem Taxes 1,038,315 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 195,000
More informationCITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET
Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,
More informationNEW HANOVER TOWNSHIP
SUMMARY OF OPERATING, CAPITAL AND TRUST FUNDS BEGINNING ENDING BALANCE REVENUES BALANCE OPERATING FUNDS General Fund $ 2,654,359 $ 4,300,856 $ 4,467,712 $ 2,487,503 Fire Protection Fund 27,635 338,862
More 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 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 informationBoone County Fiscal Court Governmental Funds FY14 Budgeted Expenses
General Fund General Government Judge/Executive 001-5001-101 Salaries-Elected Officials 110,780.00 001-5001-106 Salaries-Office Staff 263,500.00 Total Personnel Services 374,280.00 001-5001-212 HB810 Training
More information