Adopted Annual Budget
|
|
- Victor Oliver
- 5 years ago
- Views:
Transcription
1 Adopted Annual Budget Public Hearing, City Hall - September 20, :30pm William G. Brooks, PE Mayor Keith Severns City Manager Tracey Richardson Finance Manager 1600 Nela Avenue, Belle Isle, FL * TEL * FAX *
2 THIS PAGE INTENTIONALLY LEFT BLANK
3 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Adopted Budget Fiscal Year William G. Brooks, PE Mayor Keith Severns City Manager Tracey Richardson Finance Manager District 1 Commissioner Jay Nagle District 2 Commissioner Keith Van Dyke District 3 Commissioner Karl Shuck District 4 Commissioner Larry Ady District 5 Commissioner Harvey Readey District 6 Commissioner Lydia Pisano District 7 Vice Mayor, Commissioner Eric Spaulding Adopted Budget
4 THIS PAGE INTENTIONALLY LEFT BLANK
5 TABLE OF CONTENTS SECTION ONE MESSAGE City Manager s Budget Message SECTION TWO SUMMARY All Funds Revenue Summary All Funds Expenditure Summary All Funds Change in Fund Balance Millage Rate Ten Year History SECTION THREE - GENERAL FUND General Fund Revenues At-A-Glance General Fund Expenditures At-A-Glance General Fund Revenue Summary General Fund Revenue Information General Fund Revenue Details General Fund Expenditures Summary Legislative Executive Mayor Administration, Finance and Planning General Government Police Public Works Non-Operating SECTION FOUR OTHER FUNDS Transportation Impact Fee Fund Revenues and Expenditures Stormwater Fund Revenues and Expenditures Law Enforcement Education Fund Revenues and Expenditures Charter School Debt Service Fund Revenues and Expenditures SECTION FIVE CAPITAL Capital Outlay Capital Improvement Plan (CIP)
6 THIS PAGE INTENTIONALLY LEFT BLANK
7 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * SECTION ONE Budget Message Adopted Budget
8 THIS PAGE INTENTIONALLY LEFT BLANK
9 1
10 2
11 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * SECTION TWO Budget Summary Adopted Budget
12 THIS PAGE INTENTIONALLY LEFT BLANK
13 CITY OF BELLE ISLE FISCAL YEAR ALL FUNDS REVENUE SUMMARY FUND ORIGINAL REVISED FY 13/14 General Fund ,479,602 4,479,602 4,782,944 Transportation Impact Fee Fund ,450 22,450 9,030 Stormwater Fund , , ,286 LE Education Fund ,450 1,450 3,450 Charter School Debt Service Fund ,323, ,000 TOTAL REVENUES $ 4,652,386 $ 14,975,519 $ 5,778,710 3
14 CITY OF BELLE ISLE FISCAL YEAR ALL FUNDS REVENUE SUMMARY Ad Valorem Taxes Local Option Taxes , ,800 2,444,494 Utility Service Taxes Other General Taxes 653,402 Permits, Fees, and Special Assessments Impact Fees Franchise Fees Federal and State Grants State Shared Revenues 1,153,000 10, ,314 8,580 6,000 39, , ,000 Charges for Services Public Safety Judgements, Fines, and Forfeits Miscellaneous Revenue Ad Valorem Taxes 2,444,494 Local Option Taxes 190,000 Utility Service Taxes 125,000 Other General Taxes 6,000 Permits, Fees, and Special Assessme 39,970 Impact Fees 8,580 Franchise Fees 276,314 Federal and State Grants 10,000 State Shared Revenues 1,153,000 Charges for Services 653,402 Public Safety 150 Judgements, Fines, and Forfeits 29,000 Miscellaneous Revenue 842,800 TOTAL REVENUES $ 5,778,710 4
15 CITY OF BELLE ISLE FISCAL YEAR ALL FUNDS EXPENDITURES SUMMARY ORIGINAL REVISED FY 13/14 General Fund (001) 5,198,641 5,198,641 5,315,601 Transportation Impact Fee Fund (102) 15,200 15, Stormwater Fund (103) 30,200 30, ,400 LE Education Fund (104) Charter School Debt Service Fund (201) 0 8,917, ,108 TOTAL EXPENDITURES $ 5,244,241 $ 14,161,516 $ 6,340,509 CHANGE IN FUND BALANCE Projected Beginning Fund Balance - October 1, ,004,020 1,004,020 2,142,066 Appropriation TO (FROM) Fund Balance (591,855) 814,003 (561,799) Projected Ending Fund Balance - September 30, , ,003 1,580,267 5
16 CITY OF BELLE ISLE FISCAL YEAR ALL FUNDS EXPENDITURES SUMMARY Legislative Executive Mayor 195, ,735 7,200 Finance and Administration , , ,633 General Government Police 803,824 2,314,202 Public Works Debt Service 1,374,751 Transportation Impact Fund Stormwater Fund Law Enforcement Education Fund Charter School Debt Service Fund Legislative 67,735 Executive Mayor 7,200 Finance and Administration 522,633 General Government 2,314,202 Police 1,374,751 Public Works 803,824 Debt Service 225,256 Transportation Impact Fund 200 Stormwater Fund 195,400 Law Enforcement Education Fund 200 Charter School Debt Service Fund 829,108 TOTAL EXPENDITURES $ 6,340,509 6
17 CITY OF BELLE ISLE FISCAL YEAR ADOPTED ALL FUNDS CHANGE IN FUND BALANCE FUND GENERAL FUND (001) TRANSPORTATION IMPACT FUND (102) STORMWATER FUND (103) LE EDUCATION FUND (104) CHARTER SCHOOL DEBT SERVICE FUND (201) GRAND TOTAL Projected Beginning Fund Balance at October 1, ,315, , ,183 9, ,585 2,142,066 Appropriation TO (FROM) Fund Balance (532,657) 8,830 (52,114) 3,250 10,892 (561,799) Projected Ending Fund Balance at September 30, , , ,069 12, ,477 1,580,267 7
18 CITY OF BELLE ISLE FISCAL YEAR MILLAGE RATE TEN YEAR HISTORY MILLAGE RATE is the tax rate on real and personal property, with one mill equal to $1.00 per $1,000 of assessed property value. The maximum millage rate is the maximum millage that a county or municipality may levy with a simple majority vote of the governing body; other voting requirements will allow a municipality to adopt a millage rate in excess of the maximum millage rate. The rolled-back millage rate is the tax rate which produces the same amount of taxes as levied in the prior year when calculated against the current year's tax base exclusive of new construction. FISCAL YEAR TAX YEAR Adopted Millage Rate Proposed Millage Rate Ten Year History
19 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * SECTION THREE General Fund Adopted Budget
20 THIS PAGE INTENTIONALLY LEFT BLANK
21 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * General Fund Revenues and Expenditures At-A-Glance Adopted Budget
22 THIS PAGE INTENTIONALLY LEFT BLANK
23 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND REVENUES AT-A-GLANCE ACCOUNT NO. RECURRING REVENUES Ad Valorem Tax 2,350,263 2,350,263 2,444, Local Option Gas Tax 192, , , Utility Service Tax - Electricity 125, , , Franchise Fees - Telecommunications 238, , , Franchise Fees - Gas 2,000 2,000 2, Franchise Fees - Solid Waste¹ 531, ,718 14, Solid Waste Fees - Residential¹ ,566 $ 3,439,432 $ 3,439,432 $ 3,546,374 State Revenues State Shared Revenue 200, , , Alcoholic Beverage License Tax 1,000 1,000 1, Half-Cent Sales Tax 750, , , Local Business Tax - Occupational Licenses 6,000 6,000 6,000 $ 957,000 $ 957,000 $ 1,159,000 Community Development Revenues Building Permits² 22,500 22,500 10, Zoning Fees 20,000 20,000 18, Permits - Garage Sale Boat Ramps - Decal and Reg Tree Removal 2,000 2,000 2, Rental Property 9,000 9,000 9,000 $ 54,420 $ 54,420 $ 39,970 Public Safety Revenues Finger Printing Fees - Other Judgements & Fines Judgements & Fines - Moving Violations 15,000 15,000 25, Judgements & Fines - Parking Violations $ 16,800 $ 16,800 $ 26,150 Miscellaneous Revenues Interest - General Fund Other Miscellaneous Revenue 1,000 1,000 1,000 $ 1,450 $ 1,450 $ 1,450 NON-RECURRING REVENUES DESCRIPTION ORIGINAL REVISED FY 13/14 Based on Millage Rate of TOTAL RECURRING REVENUES $ 4,469,102 $ 4,469,102 $ 4,772,944 Grants Grant CHRP - DOJ-JAG Marine Safety Gra 2,500 2, OCPS - SRO Grant 5,500 5,500 5, Byrne Grant - Traffic Control BIPD 2,500 2,500 4,500 $ 10,500 $ 10,500 $ 10,000 TOTAL NON-RECURRING REVENUES $ 10,500 $ 10,500 $ 10,000 TOTAL GENERAL FUND REVENUES $ 4,479,602 $ 4,479,602 $ 4,782,944 Notes: ¹ In prior fiscal years, Residential Solid Waste Fees were reported together with Solid Waste Franchise Fees. Beginning in FY 13/14, Residential Solid Waste Fees will be reported separately under Charges for Services. ² Building Permit Surcharges have been grouped together with Building Permits. 9
24 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES AT-A-GLANCE ACCOUNT NO. DESCRIPTION ORIGINAL REVISED FY 13/14 LEGISLATIVE DEPARTMENT Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District TOTAL PERSONAL SERVICES $ 4,900 $ 4,900 $ 4, Elections 3,000 3,000 15, Auditing and Accounting 20,000 20,000 25, Travel & Per Diem - District 1 2,500 2,500 2, Travel & Per Diem - District 2 2,500 2,500 2, Travel & Per Diem - District 3 2,500 2,500 2, Travel & Per Diem - District 4 2,500 2,500 2, Travel & Per Diem - District 5 2,500 2,500 2, Travel & Per Diem - District 6 2,500 2,500 2, Travel & Per Diem - District 7 2,500 2,500 2, Printing & Binding - Elections 2,500 2,500 2, Other Current Charges Other Current Charges - Elections Office Supplies Operating Supplies Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist TOTAL OPERATING EXPENDITURES $ 45,400 $ 45,400 $ 62,835 TOTAL LEGISLATIVE EXPENDITURES $ 50,300 $ 50,300 $ 67,735 EXECUTIVE MAYOR Dental & Vision Insurance TOTAL PERSONAL SERVICES $ 100 $ 100 $ Travel & Per Diem 6,000 6,000 6, Other Current Charges Books, Publications & Memberships TOTAL OPERATING EXPENDITURES $ 7,100 $ 7,100 $ 7,100 TOTAL EXECUTIVE MAYOR EXPENDITURES $ 7,200 $ 7,200 $ 7,200 FINANCE AND ADMINISTRATION Regular Salaries & Wages 374, , , Longevity Pay 1,575 1,575 1, FICA/Medicare Taxes % 28,681 28,681 27, Retirement Contributions 14,996 14,996 14, Health Insurance 53,756 53,756 65, Dental & Vision Insurance 0 0 2, Life Insurance 0 0 3, Disability Insurance 0 0 6,634 TOTAL PERSONAL SERVICES $ 473,917 $ 473,917 $ 479, Professional Services 15,000 15,000 10, Travel & Per Diem 7,000 7,000 5, Repairs & Maintenance - General 1,000 1,000 1, Repairs & Maintenance - Vehicles 2,000 2,000 1, Printing & Binding 1,000 1,000 1,000 10
25 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES AT-A-GLANCE ACCOUNT NO. DESCRIPTION ORIGINAL REVISED FY 13/ Codification Expenses 6,000 6,000 3, Other Current Charges 2,000 2,000 2, Legal Advertising 15,000 15,000 7, Operating Supplies 2,000 2,000 1, Books, Subscriptions & Memberships 2,000 2,000 2, Contingency Fund 90,000 90,000 0 TOTAL OPERATING EXPENDITURES $ 143,000 $ 143,000 $ 33, Equipment 15,000 15,000 10,000 TOTAL CAPITAL OUTLAY $ 15,000 $ 15,000 $ 10,000 TOTAL FINANCE/ADMIN EXPENDITURES $ 631,917 $ 631,917 $ 522,633 GENERAL GOVERNMENT Merit/Bonus Pay 10,000 10,000 10, FICA/Medicare Taxes % TOTAL PERSONAL SERVICES $ 10,765 $ 10,765 $ 10, Legal Services 125, ,000 90, Engineering Fees 80,000 80,000 60, Annexation Fees 24,000 24,000 12, Contractual Services 40,000 40,000 40, Janitorial Services 3,600 3,600 3, Landscaping Services 85,000 85,000 85, NPDES Permit Fees 10,000 10,000 5, Fire Protection 1,128,880 1,128,880 1,212, Lake Conservation 14,000 14,000 14, Communications - Telephone 11,000 11,000 11, Freight & Postage 8,000 8,000 8, Utility/Electric/Water 6,000 6,000 10, Solid Waste Disposal/Yardwaste 493, , , Insurance 77,000 77,000 90, Repairs & Maintenance - General 5,000 5,000 5, Printing & Binding 9,000 9,000 5, Special Events 7,500 7,500 8, Other Current Charges 2,000 2,000 2, Legal Advertising 2,000 2,000 1, Contingency , Office Supplies 11,300 11,300 10, Operating Supplies 2,500 2,500 1, Fuel Expense 1,500 1,500 1, Books, Subscriptions & Memberships 1,000 1,000 1, Canopy Removal 20,000 20,000 20, Contributions & Donations 1,000 1,000 1, Neighborhood Grant Program ,000 TOTAL OPERATING EXPENDITURES $ 2,168,823 $ 2,168,823 $ 2,278, Capital Improvements 25,000 25,000 25,000 TOTAL CAPITAL OUTLAY $ 25,000 $ 25,000 $ 25,000 TOTAL GENERAL GOVERNMENT EXPENDITURES $ 2,204,588 $ 2,204,588 $ 2,314,202 POLICE DEPARTMENT Regular Salaries & Wages 633, , , Regular Salaries & Wages - Crossing Guards 22,250 22,250 28, Longevity Pay 3,325 3,325 3, Reserve Officer Pay 15,500 15,500 15, Overtime Pay 10,000 10,000 10, Incentive Pay 8,640 8,640 11, Special Assignment Pay 3,150 3,150 3, FICA/Medicare Taxes % 52,983 52,983 63, Retirement Contributions 26,814 26,814 30,611 11
26 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES AT-A-GLANCE ORIGINAL REVISED FY 13/14 ACCOUNT NO. DESCRIPTION Health Insurance 154, , , Dental & Vision Insurance 0 0 6, Life Insurance 0 0 5, Disability Insurance ,061 TOTAL PERSONAL SERVICES $ 929,956 $ 929,956 $ 1,091, Professional Services 4,000 4,000 2, Legal Services 4,000 4, Janitorial Services Travel & Per Diem 3,000 3,000 3, Conference 2,000 2,000 1, Communications - Telephone 71,500 71,500 71, Postage & Freight 1,500 1, Utility/Electric/Water 8,000 8,000 5, General Insurance 23,000 23, Repairs & Maintenance - General 4,000 4,000 4, Repairs & Maintenance - Vehicles 12,500 12,500 12, Repairs & Maintenance - Radar Guns 1,000 1,000 1, Repairs & Maintenance - Radios Printing & Binding 0 0 1, Other Current Charges 0 0 1, Legal Advertising Marine/Motor Unit Expenses 5,000 5,000 5, Record Keeping - Administrative 2,500 2,500 2, Office Supplies 7,000 7,000 7, Operating Supplies 10,000 10,000 11, Uniforms 10,500 10,500 14, Fuel Expense 45,000 45,000 45, Training Supplies 5,000 5,000 5, Books, Subscriptions & Memberships 1,500 1, Training - Police 10,000 10,000 9, Training - General 5,500 5,500 4, Contingency Fund 10,000 10, Community Promotions 0 0 3,000 TOTAL OPERATING EXPENDITURES $ 248,000 $ 248,000 $ 211, Equipment 16,910 16,910 41, Equipment - Vehicles 64,000 64,000 30, Emergency Vehicle Equipment Grant Funded Print Reader TOTAL CAPITAL OUTLAY $ 80,910 $ 80,910 $ 72,110 TOTAL POLICE EXPENDITURES $ 1,258,866 $ 1,258,866 $ 1,374,751 PUBLIC WORKS Regular Salaries & Wages 68,534 68,534 76, Longevity Pay Overtime Pay 0 0 1, FICA/Medicare Taxes % 5,243 5,243 5, Retirement Contributions 2,741 2,741 3, Health Insurance 15,000 15,000 12, Dental & Vision Insurance Life Insurance Disability Insurance 0 0 1,325 TOTAL PERSONAL SERVICES $ 92,243 $ 92,243 $ 102, Professional Services 1,000 1,000 1, Temporary Labor 30,000 30,000 30, Contractual Services 15,000 15,000 15, Travel & Per Diem 1,000 1,000 1, Communications - Telephone 3,000 3,000 2, Utility/Electric/Water 115, , , Repairs & Maintenance - General 20,000 20,000 15, Repairs & Maintenance - Vehicles 0 0 6,000 12
27 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES AT-A-GLANCE ACCOUNT NO. DESCRIPTION ORIGINAL REVISED FY 13/ Other Current Charges Operating Supplies 4,000 4,000 4, Uniforms 3,000 3,000 1, Protective Clothing 1,000 1,000 1, Fuel Expense 10,000 10,000 8, Road Operating Supplies 6,000 6,000 6, Tree Replacement 30,000 30, Books, Subscriptions & Memberships TOTAL OPERATING EXPENDITURES $ 239,450 $ 239,450 $ 205, CIP - Resurfacing & Curbing 322, , , CIP - Sidewalks 30,000 30,000 50,000 Not Yet Assigned CIP - Quality Improvement Program , CIP - Traffic Calming 10,000 10,000 10,000 TOTAL CAPITAL OUTLAY $ 362,686 $ 362,686 $ 495,764 NON OPERATING TOTAL PUBLIC WORKS EXPENDITURES $ 694,379 $ 694,379 $ 803, Payment on Bond - Principal 285, , , Bond Debt - Interest 66,391 66,391 55,256 TOTAL OTHER EXPENDITURES $ 351,391 $ 351,391 $ 225,256 TOTAL NON-OPERATING EXPENDITURES $ 351,391 $ 351,391 $ 225,256 TOTAL GENERAL FUND EXPENDITURES $ 5,198,641 $ 5,198,641 $ 5,315,601 CHANGE IN FUND BALANCE Projected Beginning Fund Balance - October 1, , ,976 1,315,321 Appropriation TO (FROM) Fund Balance (719,039) (719,039) (532,657) Projected Ending Fund Balance - September 30, 2014 $ 103,937 $ 103,937 $ 782,664 Maturity Date Principal Interest Total 12/1/2013 Revenue Bond Series 2003B* 110,000 3, ,263 10/1/2026 Revenue Bond Series ,000 51, ,993 $ 170,000 $ 55,256 $ 225,256 *Final Payment for Revenue Bond Series 2003B FY 13/14 DEBT SERVICE REQUIREMENTS 13
28 THIS PAGE INTENTIONALLY LEFT BLANK
29 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * General Fund Revenue Adopted Budget
30 THIS PAGE INTENTIONALLY LEFT BLANK
31 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND REVENUE SUMMARY REVENUE DESCRIPTION ORIGINAL REVISED FY 13/14 Based on Millage Rate of Ad Valorem Taxes 2,350,263 2,350,263 2,444,494 Local Option Taxes 192, , ,000 Utility Service Taxes 125, , ,000 Other General Taxes 6,000 6,000 6,000 Permits, Fees, and Special Assessments 54,420 54,420 39,970 Franchise Fees 772, , ,314 Federal and State Grants 10,500 10,500 10,000 State Shared Revenue 951, ,000 1,153,000 Charges for Services ,566 Public Safety Judgements, Fines, and Forfeits 16,300 16,300 26,000 Miscellaneous Revenue 1,450 1,450 1,450 TOTAL REVENUES $ 4,479,602 $ 4,479,602 $ 4,782,944 14
32 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND REVENUE SUMMARY Ad Valorem Taxes 150 Sales & Use Taxes 510,566 26,000 1,450 Utility Service Tax Other General Taxes 1,153,000 2,444,494 Permits, Fees, and Special Assessments Franchise Fees 276,314 Federal and State Grants 190,000 State Shared Revenues 10,000 39, ,000 6,000 Charges for Services Public Safety Judgements, Fines, and Forfeitures Miscellaneous Revenue Ad Valorem Taxes 2,444,494 Sales & Use Taxes 190,000 Utility Service Tax 6,000 Other General Taxes 125,000 Permits, Fees, and Special Assessmen 39,970 Franchise Fees 276,314 Federal and State Grants 10,000 State Shared Revenues 1,153,000 Charges for Services 510,566 Public Safety 150 Judgements, Fines, and Forfeitures 26,000 Miscellaneous Revenue 1,450 TOTAL REVENUES $ 4,782,944 15
33 GENERAL FUND REVENUES AD VALOREM TAXES Ad Valorem Taxes are levies against property within the Belle Isle city limits. The Orange County Property Appraiser s office establishes the taxable value of each parcel of property and the City's millage rate is applied to calculate the taxes due. For the budget year 2013/2014, the adopted millage rate is mils ($4.40 tax for every $1000 worth of value). The approved millage rate will be levied against properties within the City of Belle Isle. LOCAL OPTION TAXES The Local Option Fuel Tax is used to fund transportation expenditures. The 1-6Cents Local Option Fuel Tax is the tax of 1 to 6 cents on every net gallon of motor and diesel fuel sold in Belle Isle. This tax has been automatically imposed on diesel fuel at the maximum rate of 6 cents since January 1, 1993, pursuant to a policy of statewide equalization of diesel fuel tax rates. UTILITY SERVICE TAXES Utility service taxes are levied on all purchases of electricity delivered in the City. OTHER GENERAL TAXES Other General Taxes include the revenue received for occupational licenses. PERMITS, FEES, AND SPECIAL ASSESSMENTS Permits, Fees, and Special Assessments include all building permits issued within the City, zoning fees, garage sale permits, boat ramp decals/registration, tree removal permits, and the permit for having a rental property in the City. Permit fee revenues vary substantially from year to year. FRANCHISE TAXES Franchise Taxes are collected from the sale of telecommunications, natural gas, and solid waste services within the Belle Isle city limits. These revenues are collected in return for granting a privilege or permitting the use of public property. FEDERAL AND STATE GRANTS The City currently receives grant revenue from Orange County Public Schools for the School Resource Officers and the Department of Justice for the Byrne Grant. STATE REVENUES The City receives funds from the State of Florida for taxes they collect on its behalf, including Revenue Sharing, Alcoholic Beverage Licenses, and Half Cent Sales Tax. CHARGES FOR SERVICES Charges for Services include the fees the City charges to provide solid waste service. PUBLIC SAFETY Public Safety revenue is collected as a fee for providing fingerprinting service. JUDGEMENTS, FINES, AND FORFEITS Judgements, Fines, and Forfeit revenue include the collection of judgments, parking fines, and moving violations written within the Belle Isle city limits. MISCELLANEOUS REVENUE Miscellaneous Revenues are revenues that do not fall within the definition of any of the other revenue groups previously described. These revenues include interest earnings and can vary from year to year. 16
34 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND REVENUE DETAIL ACCOUNT NO. REVENUE DESCRIPTION ORIGINAL REVISED FY 13/14 AD VALOREM TAXES Based on Millage Rate of Ad Valorem Tax 2,350,263 2,350,263 2,444,494 $ 2,350,263 $ 2,350,263 $ 2,444,494 LOCAL OPTION TAXES Local Option Gas Tax 192, , ,000 $ 192,000 $ 192,000 $ 190,000 UTILITY SERVICES TAXES Utility Service Tax - Electricity 125, , ,000 $ 125,000 $ 125,000 $ 125,000 OTHER GENERAL TAXES Local Business Tax - Occupational Licenses 6,000 6,000 6,000 $ 6,000 $ 6,000 $ 6,000 PERMITS, FEES, AND SPECIAL ASSESSMENTS Building Permits² 22,500 22,500 10, Zoning Fees 20,000 20,000 18, Permits - Garage Sale Boat Ramps - Decal and Reg Tree Removal 2,000 2,000 2, Rental Property 9,000 9,000 9,000 $ 54,420 $ 54,420 $ 39,970 FRANCHISE FEES Franchise Fees - Telecommunications 238, , , Franchise Fees - Gas 2,000 2,000 2, Franchise Fees - Solid Waste¹ 531, ,718 14,000 $ 772,169 $ 772,169 $ 276,314 17
35 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND REVENUE DETAIL ACCOUNT NO. REVENUE DESCRIPTION ORIGINAL REVISED FY 13/14 FEDERAL AND STATE GRANTS Grant CHRP - DOJ-JAG Marine Safety Gra 2,500 2, OCPS - SRO Grant 5,500 5,500 5, Byrne Grant - Traffic Control BIPD 2,500 2,500 4,500 $ 10,500 $ 10,500 $ 10,000 STATE SHARED REVENUES State Shared Revenue 200, , , Alcoholic Beverage License Tax 1,000 1,000 1, Half-Cent Sales Tax 750, , ,000 $ 951,000 $ 951,000 $ 1,153,000 CHARGES FOR SERVICES Solid Waste Fees - Residential¹ ,566 $ - $ - $ 510,566 PUBLIC SAFETY Finger Printing Fees - Other JUDGEMENTS, FINES, AND FORFEITS $ 500 $ 500 $ Judgements & Fines Judgements & Fines - Moving Violations 15,000 15,000 25, Judgements & Fines - Parking Violations MISCELLANEOUS REVENUE $ 16,300 $ 16,300 $ 26, Interest - General Fund Other Miscellaneous Revenue 1,000 1,000 1,000 $ 1,450 $ 1,450 $ 1,450 TOTAL GENERAL FUND REVENUES $ 4,479,602 $ 4,479,602 $ 4,782,944 18
36 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND REVENUE DETAIL ACCOUNT NO. REVENUE DESCRIPTION ORIGINAL REVISED FY 13/14 Notes: ¹ In prior fiscal years, Residential Solid Waste Fees were reported together with Solid Waste Franchise Fees. Beginning in FY 13/14, Residential Solid Waste Fees will be reported separately under Charges for Services. ² Building Permit Surcharges have been grouped together with Building Permits. 19
37 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * General Fund Expenditures Adopted Budget
38 THIS PAGE INTENTIONALLY LEFT BLANK
39 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY DEPARTMENT ORIGINAL REVISED FY 13/ Legislative 50,300 50,300 67, Executive Mayor 7,200 7,200 7, Finance and Administration 631, , , General Government 2,204,588 2,204,588 2,314, Police 1,258,866 1,258,866 1,374, Public Works 694, , , Non-Operating 351, , ,256 TOTAL GENERAL FUND EXPENDITURES $ 5,198,641 $ 5,198,641 $ 5,315,601 CHANGE IN FUND BALANCE Projected Beginning Fund Balance - October 1, , ,976 1,315,321 Appropriation TO (FROM) Fund Balance (719,039) (719,039) (532,657) Projected Ending Fund Balance - September 30, , ,937 $ 782,664 20
40 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY Legislative 225,256 67,735 7,200 Executive Mayor 803, ,633 Finance and Administration 1,374,751 2,314,202 General Government Police Department Public Works Debt Reduction Legislative 67,735 Executive Mayor 7,200 Finance and Administration 522,633 General Government 2,314,202 Police Department 1,374,751 Public Works 803,824 Debt Reduction 225,256 TOTAL EXPENDITURES $ 5,315,601 21
41 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY DEPARTMENT Personal Services Operating Expenditures Capital Outlay Debt Service Totals 511 Legislative 4,900 62, , Executive Mayor 100 7, , Finance and Administration 479,633 33,000 10, , General Government 10,765 2,278,437 25, ,314, Police 1,091, ,500 72, ,374, Public Works 102, , , , Non-Operating , ,256 TOTAL GENERAL FUND EXPENDITURES $ 1,688,649 $ 2,798,822 $ 602,874 $ 225,256 $ 5,315, % 4.24% 31.77% Personal Services Operating Expenditures 52.65% Capital Outlay Debt Service 22
42 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Department 511 Legislative All legislative powers of the City of Belle Isle are vested with the City Council. The City Council may by ordinance or resolution prescribe the manner in which any power of the City of Belle Isle shall be exercised. The Council consists of seven (7) members, one from each of the seven (7) districts within the City. Council members are elected at large and serve for a term of three (3) years. Department 512 Executive Mayor The Mayor is the titular head of the City of Belle Isle and the official spokesperson. He/she is responsible for conducting the City Council meetings, setting the order of business on the Council agenda and is the liaison for intergovernmental relations as delineated in the Charter of the City of Belle Isle. The Mayor is elected at large and serves for a term of three (3) years and shall serve until his/her successor takes office. Department 513 Finance, Administration and Planning The Department includes the City Manager, City Clerk, Finance Manager, Code Enforcement Officer, Communications Specialist and Administrative Assistant. The department is responsible for the administration of the daily affairs of the City government. Under the direction of the City Manager; this includes general administration, departmental coordination, finance, accounting, budgeting, planning, code enforcement, comprehensive planning, public records administration and all other duties and tasks as may be assigned. Department 519 General Government General Government includes the allocations for the public safety and welfare of the City of Belle Isle s residents (fire protection), legal and professional services, sanitation (solid waste disposal and recycling), general liability insurance, reserve accounts and special projects and programs. Department 521 Police Department The Belle Isle Police Department has 17 permanently assigned personnel. They maintain public order and the enforcement of Federal, State and Local Laws and Ordinances. Department 541 Public Works Public Works/Streets and Roads have two (2) permanently assigned personnel. The Public Works Department is responsible for street sweeping, maintenance of streets/roads and signs, drainage structures and swales, City Hall, building maintenance and all other tasks that may be assigned. Adopted Budget
43 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Department 511 Legislative All legislative powers of the City of Belle Isle are vested with the City Council. The City Council may by ordinance or resolution prescribe the manner in which any power of the City of Belle Isle shall be exercised. The Council consists of seven (7) members, one from each of the seven (7) districts within the City. Council members are elected at large and serve for a term of three (3) years. Adopted Budget
44 THIS PAGE INTENTIONALLY LEFT BLANK
45 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY Legislative MAJOR CLASSIFICATION ORIGINAL REVISED FY 13/14 PERSONAL SERVICES 4,900 4,900 4,900 OPERATING EXPENSES 45,400 45,400 62,835 CAPITAL OUTLAY TOTAL EXPENDITURES $ 50,300 $ 50,300 $ 67,735 23
46 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES Legislative ACCOUNT NO. DESCRIPTION OF EXPENDITURE ORIGINAL REVISED FY 13/ Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District Dental & Vision Ins - District TOTAL PERSONAL SERVICES 4,900 4,900 4, Elections 3,000 3,000 15, Auditing and Accounting 20,000 20,000 25, Travel & Per Diem - District 1 2,500 2,500 2, Travel & Per Diem - District 2 2,500 2,500 2, Travel & Per Diem - District 3 2,500 2,500 2, Travel & Per Diem - District 4 2,500 2,500 2, Travel & Per Diem - District 5 2,500 2,500 2, Travel & Per Diem - District 6 2,500 2,500 2, Travel & Per Diem - District 7 2,500 2,500 2, Printing & Binding - Elections 2,500 2,500 2, Other Current Charges Other Current Charges - Elections Office Supplies Operating Supplies Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist Books, Subscriptions & Memberships - Dist TOTAL OPERATING EXPENDITURES 45,400 45,400 62,835 TOTAL LEGISLATIVE EXPENDITURES $ 50,300 $ 50,300 $ 67,735 24
47 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Department 512 Executive Mayor The Mayor is the titular head of the City of Belle Isle and the official spokesperson. He/she is responsible for conducting the City Council meetings, setting the order of business on the Council agenda and is the liaison for intergovernmental relations as delineated in the Charter of the City of Belle Isle. The Mayor is elected at large and serves for a term of three (3) years and shall serve until his/her successor takes office. Adopted Budget
48 THIS PAGE INTENTIONALLY LEFT BLANK
49 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY Executive Mayor MAJOR CLASSIFICATION ORIGINAL REVISED FY 13/14 PERSONAL SERVICES OPERATING EXPENSES 7,100 7,100 7,100 TOTAL EXPENDITURES $ 7,200 $ 7,200 $ 7,200 25
50 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES Executive Mayor ACCOUNT NO. DESCRIPTION OF EXPENDITURE ORIGINAL REVISED FY 13/ Dental & Vision Insurance TOTAL PERSONAL SERVICES Travel & Per Diem 6,000 6,000 6, Other Current Charges Books, Publications & Memberships TOTAL OPERATING EXPENDITURES 7,100 7,100 7,100 TOTAL EXECUTIVE MAYOR EXPENDITURES $ 7,200 $ 7,200 $ 7,200 26
51 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Department 513 Finance, Administration & Planning The Department includes the City Manager, City Clerk, Finance Manager, Code Enforcement Officer, Communications Specialist, and Administrative Assistant. The department is responsible for the administration of the daily affairs of the City government. Under the direction of the City Manager; this includes general administration, departmental coordination, finance, accounting, budgeting, planning, code enforcement, comprehensive planning, public records administration and all other duties and tasks as may be assigned. Adopted Budget
52 THIS PAGE INTENTIONALLY LEFT BLANK
53 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY Finance and Administration MAJOR CLASSIFICATION ORIGINAL REVISED FY 13/14 PERSONAL SERVICES 473, , ,633 OPERATING EXPENSES 143, ,000 33,000 CAPITAL OUTLAY 15,000 15,000 10,000 TOTAL EXPENDITURES $ 631,917 $ 631,917 $ 522,633 MAJOR CHANGES Move Contingency Fund to General Government $ (90,000) 27
54 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES Finance and Administration ACCOUNT NO. ACCOUNT NAME ORIGINAL REVISED FY 13/ Regular Salaries & Wages 374, , , Longevity Pay 1,575 1,575 1, FICA/Medicare Taxes % 28,681 28,681 27, Retirement Contributions 14,996 14,996 14, Health Insurance 53,756 53,756 65, Dental & Vision Insurance 0 0 2, Life Insurance 0 0 3, Disability Insurance 0 0 6,634 TOTAL PERSONAL SERVICES 473, , , Professional Services 15,000 15,000 10, Travel & Per Diem 7,000 7,000 5, Repairs & Maintenance - General 1,000 1,000 1, Repairs & Maintenance - Vehicles 2,000 2,000 1, Printing & Binding 1,000 1,000 1, Codification Expenses 6,000 6,000 3, Other Current Charges 2,000 2,000 2, Legal Advertising 15,000 15,000 7, Operating Supplies 2,000 2,000 1, Books, Subscriptions & Memberships 2,000 2,000 2, Contingency Fund 90,000 90,000 0 TOTAL OPERATING EXPENDITURES 143, ,000 33, Equipment 15,000 15,000 10,000 TOTAL CAPITAL OUTLAY 15,000 15,000 10,000 TOTAL FINANCE AND ADMINISTRATION EXPENDITURES $ 631,917 $ 631,917 $ 522,633 28
55 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Department 519 General Government General Government includes the allocations for the public safety and welfare of the City of Belle Isle s residents (fire protection), legal and professional services, sanitation (solid waste disposal and recycling), general liability insurance, reserve accounts and special projects and programs. Adopted Budget
56 THIS PAGE INTENTIONALLY LEFT BLANK
57 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY General Government MAJOR CLASSIFICATION ORIGINAL REVISED FY 13/14 PERSONAL SERVICES 10,765 10,765 10,765 OPERATING EXPENSES 2,168,823 2,168,823 2,278,437 CAPITAL OUTLAY 25,000 25,000 25,000 TOTAL EXPENDITURES $ 2,204,588 $ 2,204,588 $ 2,314,202 MAJOR CHANGES Move Contingency Fund from Finance and Administration $90,000 Move Contingency Fund from Police $10,000 Move General Insurance from Police $23,000 29
58 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES General Government ACCOUNT NO. ACCOUNT NAME ORIGINAL REVISED FY 13/ Merit/Bonus Pay 10,000 10,000 10, FICA/Medicare Taxes % TOTAL PERSONAL SERVICES 10,765 10,765 10, Legal Services 125, ,000 90, Engineering Fees 80,000 80,000 60, Annexation Fees 24,000 24,000 12, Contractual Services 40,000 40,000 40, Janitorial Services 3,600 3,600 3, Landscaping Services 85,000 85,000 85, NPDES Permit Fees 10,000 10,000 5, Fire Protection 1,128,880 1,128,880 1,212, Lake Conservation 14,000 14,000 14, Communications - Telephone 11,000 11,000 11, Freight & Postage 8,000 8,000 8, Utility/Electric/Water 6,000 6,000 10, Solid Waste Disposal/Yardwaste 493, , , Insurance 77,000 77,000 90, Repairs & Maintenance - General 5,000 5,000 5, Printing & Binding 9,000 9,000 5, Special Events 7,500 7,500 8, Other Current Charges 2,000 2,000 2, Legal Advertising 2,000 2,000 1, Contingency , Office Supplies 11,300 11,300 10, Operating Supplies 2,500 2,500 1, Fuel Expense 1,500 1,500 1, Books, Subscriptions & Memberships 1,000 1,000 1, Canopy Removal 20,000 20,000 20, Contributions & Donations 1,000 1,000 1, Neighborhood Grant Program ,000 TOTAL OPERATING EXPENDITURES 2,168,823 2,168,823 2,278, Capital Improvements 25,000 25,000 25,000 TOTAL CAPITAL OUTLAY 25,000 25,000 25,000 TOTAL GENERAL GOVERNMENT EXPENDITURES $ 2,204,588 $ 2,204,588 $ 2,314,202 30
59 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Department 521 Police Department The Belle Isle Police Department has 17 permanently assigned personnel. They maintain public order and the enforcement of Federal, State and Local Laws and Ordinances. Adopted Budget
60 THIS PAGE INTENTIONALLY LEFT BLANK
61 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY Police MAJOR CLASSIFICATION ORIGINAL REVISED FY 13/14 PERSONAL SERVICES 929, ,956 1,091,141 OPERATING EXPENSES 248, , ,500 CAPITAL OUTLAY 80,910 80,910 72,110 TOTAL EXPENDITURES $ 1,258,866 $ 1,258,866 $ 1,374,751 MAJOR CHANGES Move Contingency Fund to General Government $ (10,000) Move General Insurance to General Government $ (23,000) 31
62 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES Police ACCOUNT NO. ACCOUNT NAME ORIGINAL REVISED FY 13/ Regular Salaries & Wages 633, , , Regular Salaries & Wages - Crossing Guards 22,250 22,250 28, Longevity Pay 3,325 3,325 3, Reserve Officer Pay 15,500 15,500 15, Overtime Pay 10,000 10,000 10, Incentive Pay 8,640 8,640 11, Special Assignment Pay 3,150 3,150 3, FICA/Medicare Taxes % 52,983 52,983 63, Retirement Contributions 26,814 26,814 30, Health Insurance 154, , , Dental & Vision Insurance 0 0 6, Life Insurance 0 0 5, Disability Insurance ,061 TOTAL PERSONAL SERVICES 929, ,956 1,091, Professional Services 4,000 4,000 2, Legal Services 4,000 4, Janitorial Services Travel & Per Diem 3,000 3,000 3, Conference 2,000 2,000 1, Communications - Telephone 71,500 71,500 71, Postage & Freight 1,500 1, Utility/Electric/Water 8,000 8,000 5, General Insurance 23,000 23, Repairs & Maintenance - General 4,000 4,000 4, Repairs & Maintenance - Vehicles 12,500 12,500 12, Repairs & Maintenance - Radar Guns 1,000 1,000 1, Repairs & Maintenance - Radios Printing & Binding 0 0 1, Other Current Charges 0 0 1, Legal Advertising Marine/Motor Unit Expenses 5,000 5,000 5, Record Keeping - Administrative 32 2,500 2,500 2,500
63 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES Police ACCOUNT NO. ACCOUNT NAME ORIGINAL REVISED FY 13/ Office Supplies 7,000 7,000 7, Operating Supplies 10,000 10,000 11, Uniforms 10,500 10,500 14, Fuel Expense 45,000 45,000 45, Training Supplies 5,000 5,000 5, Books, Subscriptions & Memberships 1,500 1, Training - Police 10,000 10,000 9, Training - General 5,500 5,500 4, Contingency Fund 10,000 10, Community Promotions 0 0 3,000 TOTAL OPERATING EXPENDITURES 248, , , Equipment 16,910 16,910 41, Equipment - Vehicles 64,000 64,000 30,700 TOTAL CAPITAL OUTLAY 80,910 80,910 72,110 TOTAL POLICE EXPENDITURES $ 1,258,866 $ 1,258,866 $ 1,374,751 33
64 THIS PAGE INTENTIONALLY LEFT BLANK
65 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Department 541 Public Works Public Works has two (2) permanently assigned personnel. The Public Works Department is responsible for street sweeping, maintenance of streets/roads and signs, drainage structures and swales, City Hall, building maintenance and all other tasks that may be assigned. Adopted Budget
66 THIS PAGE INTENTIONALLY LEFT BLANK
67 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES SUMMARY Public Works MAJOR CLASSIFICATION ORIGINAL REVISED FY 13/14 PERSONAL SERVICES 92,243 92, ,110 OPERATING EXPENSES 239, , ,950 CAPITAL OUTLAY 362, , ,764 TOTAL EXPENDITURES $ 694,379 $ 694,379 $ 803,824 34
68 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES Public Works ACCOUNT NO. ACCOUNT NAME ORIGINAL REVISED FY 13/ Regular Salaries & Wages 68,534 68,534 76, Longevity Pay Overtime Pay 0 0 1, FICA/Medicare Taxes % 5,243 5,243 5, Retirement Contributions 2,741 2,741 3, Health Insurance 15,000 15,000 12, Dental & Vision Insurance Life Insurance Disability Insurance 0 0 1,325 TOTAL PERSONAL SERVICES 92,243 92, , Professional Services 1,000 1,000 1, Temporary Labor 30,000 30,000 30, Contractual Services 15,000 15,000 15, Travel & Per Diem 1,000 1,000 1, Communications - Telephone 3,000 3,000 2, Utility/Electric/Water 115, , , Repairs & Maintenance - General 20,000 20,000 15, Repairs & Maintenance - Vehicles 0 0 6, Other Current Charges Operating Supplies 4,000 4,000 4, Uniforms 3,000 3,000 1, Protective Clothing 1,000 1,000 1, Fuel Expense 10,000 10,000 8, Road Operating Supplies 6,000 6,000 6, Tree Replacement 30,000 30, Books, Subscriptions & Memberships TOTAL OPERATING EXPENDITURES 239, , , CIP - Resurfacing & Curbing 322, , , CIP - Sidewalks 30,000 30,000 50,000 Not Yet Assigned CIP - Quality Improvement Program , CIP - Traffic Calming 10,000 10,000 10,000 TOTAL CAPITAL OUTLAY 362, , ,764 TOTAL PUBLIC WORKS EXPENDITURES $ 694,379 $ 694,379 $ 803,824 35
69 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Non Operating Adopted Budget
70 THIS PAGE INTENTIONALLY LEFT BLANK
71 CITY OF BELLE ISLE FISCAL YEAR GENERAL FUND EXPENDITURES Non-Operating ACCOUNT NO. ACCOUNT NAME ORIGINAL REVISED FY 13/ Payment on Bond - Principal 285, , , Bond Debt - Interest 66,391 66,391 55,256 TOTAL OTHER EXPENDITURES 351, , ,256 TOTAL NON-OPERATING EXPENDITURES $ 351,391 $ 351,391 $ 225,256 FY 13/14 DEBT SERVICE REQUIREMENTS Maturity Date Principal Interest Total 12/1/2013 Revenue Bond Series 2003B* 110,000 3, ,263 10/1/2026 Revenue Bond Series ,000 51, ,993 *Final Payment for Revenue Bond Series 2003B $ 170,000 $ 55,256 $ 225,256 36
72 THIS PAGE INTENTIONALLY LEFT BLANK
73 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * SECTION FOUR Other Funds Adopted Budget
74 THIS PAGE INTENTIONALLY LEFT BLANK
75 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Fund 102 Transportation Impact Fee Fund Adopted Budget
76 THIS PAGE INTENTIONALLY LEFT BLANK
77 CITY OF BELLE ISLE FISCAL YEAR TRANSPORTATION IMPACT FUND ACCOUNT NO. DESCRIPTION ORIGINAL REVISED FY 13/14 REVENUES Impact Fees - Transportation 22,000 22,000 8,580 TOTAL IMPACT FEES $ 22,000 $ 22,000 $ 8, Interest on Checking - Traffic Fund TOTAL MISCELLANEOUS REVENUE $ 450 $ 450 $ 450 TOTAL TRANSPORTATION IMPACT FUND REVENUES $ 22,450 $ 22,450 $ 9,030 EXPENDITURES Other Current Charges TOTAL OPERATING EXPENDITURES $ 200 $ 200 $ Roadway Improvements 15,000 15,000 0 TOTAL CAPITAL OUTLAY $ 15,000 $ 15,000 $ - TOTAL TRANSPORTATION IMPACT FUND EXPENDITURES $ 15,200 $ 15,200 $ 200 CHANGE IN FUND BALANCE Projected Beginning Fund Balance - October 1, ,717 91, ,429 Appropriation TO (FROM) Fund Balance 7,250 7,250 8,830 Projected Ending Fund Balance - September 30, 2014 $ 98,967 $ 98,967 $ 121,259 37
78 THIS PAGE INTENTIONALLY LEFT BLANK
79 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Fund 103 Stormwater Fund Adopted Budget
80 THIS PAGE INTENTIONALLY LEFT BLANK
81 CITY OF BELLE ISLE FISCAL YEAR STORMWATER FUND ACCOUNT NO. DESCRIPTION ORIGINAL REVISED FY 13/14 REVENUES Service Charge - Stormwater 148, , ,836 TOTAL CHARGES FOR SERVICES $ 148,434 $ 148,434 $ 142, Interest on Checking - Stormwater Fund TOTAL MISCELLANEOUS REVENUE $ 450 $ 450 $ 450 TOTAL STORMWATER FUND REVENUES $ 148,884 $ 148,884 $ 143,286 EXPENDITURES Repairs & Maintenance - Stormwater 15,000 15,000 15, Other Current Charges TOTAL OPERATING EXPENDITURES $ 15,200 $ 15,200 $ 15, Capital Improvements , Machinery & Equipment - Drainage 15,000 15,000 15,000 Not Yet Assigned CIP - Curb Inlet Boxes/High Velocity SW Interce ,200 TOTAL CAPITAL OUTLAY $ 15,000 $ 15,000 $ 180,200 TOTAL STORMWATER FUND EXPENDITURES $ 30,200 $ 30,200 $ 195,400 CHANGE IN FUND BALANCE Projected Beginning Fund Balance - October 1, ,651 84, ,183 Appropriation TO (FROM) Fund Balance 118, ,684 (52,114) Projected Ending Fund Balance - September 30, 2014 $ 203,335 $ 203,335 $ 267,069 38
82 THIS PAGE INTENTIONALLY LEFT BLANK
83 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Fund 104 Law Enforcement Education Fund Adopted Budget
84 THIS PAGE INTENTIONALLY LEFT BLANK
85 CITY OF BELLE ISLE FISCAL YEAR LAW ENFORCEMENT EDUCATION FUND ACCOUNT NO. DESCRIPTION ORIGINAL REVISED FY 13/14 REVENUES Judgements & Fines - LE Education Fund 1,000 1,000 3,000 TOTAL JUDGEMENTS & FINES $ 1,000 $ 1,000 $ 3, Interest on Checking - LE Education Fund TOTAL MISCELLANEOUS REVENUE $ 450 $ 450 $ 450 TOTAL LE EDUCATION FUND REVENUES $ 1,450 $ 1,450 $ 3,450 EXPENDITURES Other Current Charges TOTAL OPERATING EXPENDITURES $ 200 $ 200 $ 200 TOTAL LE EDUCATION FUND EXPENDITURES $ 200 $ 200 $ 200 CHANGE IN FUND BALANCE Projected Beginning Fund Balance - October 1, ,676 4,676 9,548 Appropriation TO (FROM) Fund Balance 1,250 1,250 3,250 Projected Ending Fund Balance - September 30, 2014 $ 5,926 $ 5,926 $ 12,798 39
86 THIS PAGE INTENTIONALLY LEFT BLANK
87 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Fund 201 Charter School Debt Service Fund Adopted Budget
88 THIS PAGE INTENTIONALLY LEFT BLANK
89 CITY OF BELLE ISLE FISCAL YEAR CHARTER SCHOOL DEBT SERVICE FUND ACCOUNT NO. DESCRIPTION ORIGINAL REVISED FY 13/14 REVENUES Revenue Bond Proceeds 0 9,625, Rent Revenue - Student Count: , ,000 TOTAL MISCELLANEOUS REVENUES $ - $ 10,323,133 $ 840,000 TOTAL CHARTER DEBT SERVICE FUND REVENUES $ - $ 10,323,133 $ 840,000 EXPENDITURES Landscaping Services 0 30,000 33, Insurance 0 60, Maintenance 0 100, ,000 TOTAL OPERATING EXPENDITURES $ - $ 190,000 $ 133, Buildings 0 7,344, Machinery & Equipment 0 265,668 0 TOTAL CAPITAL OUTLAY $ - $ 7,609,693 $ Principal 0 532, , Interest 0 532, , Bond Issue Costs 0 584,688 0 TOTAL DEBT SERVICE $ - $ 1,117,582 $ 695,400 TOTAL CHARTER DEBT SERVICE FUND EXPENDITURES $ - $ 8,917,275 $ 829,108 CHANGE IN FUND BALANCE Projected Beginning Fund Balance - October 1, ,585 Appropriation TO (FROM) Fund Balance 0 1,405,858 10,892 Projected Ending Fund Balance - September 30, 2014 $ - $ 1,405,858 $ 396,477 40
90 THIS PAGE INTENTIONALLY LEFT BLANK
91 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * SECTION FIVE Capital Adopted Budget
92 THIS PAGE INTENTIONALLY LEFT BLANK
93 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Capital Outlay Adopted Budget
94 THIS PAGE INTENTIONALLY LEFT BLANK
95 CITY OF BELLE ISLE FISCAL YEAR TOTAL CAPITAL OUTLAY CATEGORY LAND BUILDING INFRASTRUCTURE EQUIPMENT TOTALS GENERAL FUND Finance and Administration City Hall Equipment 10,000 10,000 General Government CIP - City Hall Improvements 25,000 25,000 Police Department Radios 16,910 Vehicles (4) - Lease Purchase 30,700 Emergency Vehicle Equipment 20,000 Print Reader 4,500 72,110 Public Works CIP - Resurfacing & Curbing 335,764 CIP - Sidewalks 50,000 CIP - Traffic Calming 10,000 CIP - Quality Improvement Program 100, ,764 TOTAL GENERAL FUND $ - $ 25,000 $ 495,764 $ 82,110 $ 602,874 STORMWATER FUND Public Works Drainage Improvements 15,000 CIP - Curb Inlet Boxes/High Velocity SW Interceptors 105,200 CIP - Lake Conway East - Pollution Abatement Pond 60, ,200 TOTAL STORMWATER FUND $ - $ - $ 180,200 $ - $ 180,200 TOTAL CAPITAL OUTLAY $ - $ 25,000 $ 675,964 $ 82,110 $ 783,074 41
96 THIS PAGE INTENTIONALLY LEFT BLANK
97 City of Belle Isle 1600 Nela Avenue, Belle Isle, FL TEL * FAX * Capital Improvement Plan (CIP) Adopted Budget
98 THIS PAGE INTENTIONALLY LEFT BLANK
Town 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 informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TIME: PLACE: TUESDAY, SEPTEMBER 20, 2016 6:50 P.M. WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President
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 informationTown of Orange Park, Florida. Annual Budget
Town of Orange Park, Florida Annual 206-207 Town of Orange Park, Florida Annual 206-207 Mayor Eugene Nix Vice-Mayor Scott Land Town Council Steve Howard Gary Meeks Constance Thomas Town Manager Jim Hanson
More informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 22, 2015 TIME: 6:50 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President
More informationCITY OF 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 informationCITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA
CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 25, 2018 TIME: 6:50 P.M. PLACE: TEMPORARY WILLISTON CITY COUNCIL ROOM 427 WEST NOBLE AVENUE CALL TO ORDER ROLL CALL MEMBERS: Mayor
More informationCity of Palm Coast 1 of 39. Agenda City Council
City of Palm Coast Agenda City Council City Hall 160 Lake Avenue Palm Coast, FL 32164 www.palmcoastgov.com Mayor Milissa Holland Vice Mayor Steven Nobile Council Member Robert G. Cuff Council Member Nick
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 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 informationFiscal Year 2005 Adopted Budget
Fiscal Year 2005 Budget REVENUE SUMMARIES Revenue Summaries TAXABLE VERSUS GROSS VALUE EXEMPTIONS AT A GLANCE Ad valorem taxes are taxes levied against the assessed valuation of real and tangible persona
More informationDRAFT TOWN OF LANTANA, FLORIDA BUDGET WORKSHOP JULY 10, 2017 FISCAL YEAR 2017/18
BUDGET WORKSHOP JULY 10, 2017 FISCAL YEAR 2017/18 TOWN OF LANTANA, FLORIDA TABLE OF CONTENTS Significant Budget Factors... 1 Summary of Funds... 4 Capital Outlay... 6 General Fund Revenues... 8 General
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 informationASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,
ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE
More 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 informationCity of Belleair Bluffs
City of Belleair Bluffs Annual Operating & Capital Budget Fiscal Year 2016/2017 CITY OF BELLEAIR BLUFFS FLORIDA ELECTED OFFICIALS Mayor Chris Arbutine Commissioners Suzy Sofer, Vice-mayor Joseph Barkley
More informationBUDGET WORKSHOP. FISCAL YEAR 2018 July 10 th
BUDGET WORKSHOP FISCAL YEAR 2018 July 10 th AGENDA FY2017 Current Budget FY2017 Budget Review Committee Adjustments FY2018 General Fund Budget Summary FY2018 Highlighted Other Funds Budget Summary Next
More informationGENERAL FUND REVENUES BY SOURCE
BUDGET DETAIL BUDGET DETAIL The Budget Detail gives more information on the budget, than is shown in the Executive Summary. Detail information is provided on the General Fund, Special Revenue Funds, Enterprise
More informationFY Projected Changes in Fund Balance
FY 2009-10 Projected Changes in Fund Balance FY 2009-10 FY 2009-10 FY 2009-10 FY 2009-10 BEGINNING ADOPTED ADOPTED ENDING FUND BALANCE REVENUES EXPENDITURES BALANCE GENERAL FUND 47,000,757 994,491,287
More informationFISCAL YEAR 2019 July 9 th. FY2018 Budget Review Committee Adjustments. FY2019 Highlighted Other Funds Budget Summary
BUDGET WORKSHOP FISCAL YEAR 2019 July 9 th AGENDA FY2018 Current Fiscal Year Budget FY2018 Budget Review Committee Adjustments FY2019 General Fund Budget Summary FY2019 Highlighted Other Funds Budget Summary
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 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 informationRevenue Account Codes for FY Reporting Account Code
Account s for FY 13-14 Reporting Account 311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County
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 informationSection 19 Revenues. Overview
Section 19 Revenues Overview Local governments generate revenues from a wide range of sources. The authority for generating revenues is derived from the State Constitution, home rule authority, or Florida
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 informationCITY OF WILLISTON General Fund Chart of Accounts - Fiscal Year FY 2013 Annual Budget
REVENUES 001-311-100 ADVALOREM TAXES $ 521,532 001-311-200 DELINQUENT AD VALOREM TAXES 7,000 001-312-400 LOCAL OPTION TAX: GAS 6C 32,059 001-312-600 LOCAL GOVT INFRTR TX-DISCRETIONARY 179,934 001-314-100
More informationFY 2018 Revenue Manual CITY OF ST. AUGUSTINE
FY 2018 Revenue Manual CITY OF ST. AUGUSTINE This Revenue Manual was developed to provide a comprehensive reference source for all revenue collected by the City of St. Augustine. The manual is an in depth
More informationCITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET
Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,
More informationCITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY PROPOSED
GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2009-2010 REVENUES $ 2,798,944 EXPENDITURES 2,798,944 RESERVES TRANSFERRED IN (OUT) $ - 2009-2010 Fiscal Year budget is balanced, revenues to
More informationLower Swatara Township General Fund Budget Budget ******************* 2010 Budget
REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL
More informationCITY OF BOYNTON BEACH FY ADOPTED SUMMARY BUDGET
CITY OF BOYNTON BEACH, FLORIDA CITY OF BOYNTON BEACH FY 2017-2018 ADOPTED SUMMARY BUDGET P a g e 1 46 Boynton Beach Mayor and City Commission Commissioner Joe Casello, Commissioner Christina Romelus, Vice
More informationBorough of Ebensburg FY 2018 Budget Operating Fund Budget
OPERATING FUND REVENUES Real Property Taxes 301.100 Real Estate Tax, Current Levy $430,000 301.400 Real Estate Tax, Delinquent $24,000 Total Real Property Taxes $454,000 Local Act 511 Taxes 310.100 Real
More information2019 Budget PROPOSED Budget & Finance Budget & Finance
REVENUES TAXES 301 REAL PROPERY TAXES 301.100 Real Property Taxes 2,199,814 2,113,626 301.400 Delinquent, Tax Claim Bureau 60,151 60,524 301.500 Real Estate Taxes--Fire Protection 331,664 318,669 301.550
More 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 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 informationLAKE HELEN CITY COMMISSION First Public Budget Hearing Fiscal Year Millage Rate and Budget September 3, :00 P.M.
CALL TO ORDER: Mayor Snowden City of Lake Helen Volusia County, Florida CEREMONINAL MATTERS: 1. LEGISLATIVE PRAYER 2. PLEDGE OF ALLEGIANCE BUSINESS OF THE COMMISSION: Item 1 DELETIONS OR MODIFICATIONS
More informationProposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL
GENERAL FUND - REVENUE DETAIL Taxes 311 10 Current Ad Valorem $ 15,932,420 $ 14,264,294 $ 12,063,049 $ 11,078,469 311 20 Delinquent Ad Valorem 51,378 211,647 175,000 100,000 312 31 Local Option Gas Tax
More informationCITY OF WEST ORANGE, TEXAS BUDGET
CITY OF WEST ORANGE, TEXAS 201819 BUDGET This budget will raise more revenue from property taxes than last year s budget by an amount of 4,000, which is a 0.6956% increase from last year s budget. The
More informationORDINANCE AN ORDINANCE TO LEVY TAXES AND ESTABLISH A MUNICIPAL BUDGET FOR THE FISCAL YEAR BEGINNING JULY
ORDINANCE AN ORDINANCE TO LEVY TAXES AND ESTABLISH A MUNICIPAL BUDGET FOR THE FISCAL YEAR BEGINNING JULY 1, 2013 and ENDING JUNE 30, 2014, AND A CAPITAL IMPROVEMENT PROGRAM FOR FISCAL YEAR 2014 2016. WHEREAS,
More informationMEMORANDUM. DATE: September 17, 2013
MEMORANDUM DATE: September 17, 2013 TO: FROM: Honorable Mayor and City Council Members Judie Zimomra, City Manager SUBJECT: Additional Planning Department Information This memorandum provides additional
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 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 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 informationIMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR
IMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR 2016-2017 The proposed operating budget expenditures of Immokalee Fire Control District ar10.8% more than last year's total operating expenditures.
More informationTHIS BUDGET WILL RAISE MORE TOTAL PROPERTY TAXES THAN LAST YEAR S BUDGET BY $227,677 or 2.51%, AND OF THAT AMOUNT, $104,038 IS TAX REVENUE TO BE
THIS BUDGET WILL RAISE MORE TOTAL PROPERTY TAXES THAN LAST YEAR S BUDGET BY $227,677 or 2.51%, AND OF THAT AMOUNT, $104,038 IS TAX REVENUE TO BE RAISED FROM NEW PROPERTY ADDED TO THE TAX ROLL THIS YEAR.
More informationTown of Eatonville. Annual Budget FY 2017
Town of Eatonville Annual Budget FY 2017 TOWN OFFICIALS Mayor Eddie Cole Councilman Theo Washington Councilwoman Angela Thomas Vice Mayor Rodney Daniels Page 2 of 38 ORGANIZATIONAL CHART Citizens of Eatonville
More informationGeneral Fund Revenue Summary
Summary of General Fund Revenues and Expenditures Budget FY 2017-2018 FISCAL YEAR 2017-2018 General Fund Revenue Summary The City of Decatur has 7 broad revenue categories: taxes, licenses and permits,
More informationNicholas Mimms, P.E., City Manager
FY 2017/18 OPERATING BUDGET Linda Hudson, Mayor Rufus J. Alexander, III, Commissioner Jeremiah Johnson, Commissioner Thomas Perona, Commissioner Reginald B. Sessions, Commissioner Nicholas Mimms, P.E.,
More informationCity of West Melbourne Operating Budget Workshop. June 20, 2017
City of West Melbourne Operating Budget Workshop June 20, 2017 Q- How was the budget developed? A It was based upon focusing on the priorities established in previous City Council workshops. Q What is
More informationTOWN OF SEWALL S POINT
TOWN OF SEWALL S POINT PAMELA MAC KIE WALKER Town Manager TO: FROM: SUBJECT: DATE: Commissioners Pamela Mac Kie Walker, Town Manager Agenda Item 3.a - Parking in Public Parks and Open Spaces Tuesday, August
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 informationPROJECTED CHANGES IN FUND BALANCE
PROJECTED CHANGES IN FUND BALANCE Beginning Balance Revenues Expenditures Ending Balance General Fund $160,617,192 $1,276,420,942 $1,276,420,942 $165,304,067 Enterprise Funds Aviation 9,988,733 127,028,405
More informationBoard Budget Request Overview
May 25, 2011 Commissioner Frank Mann, Chair Commissioner John Manning Commissioner Brian Bigelow Commissioner Ray Judah Commissioner Tamara Hall County Manager Karen Hawes Board Budget Request Overview
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 informationRevenue Account Codes for FY12-13 Reporting
311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County Ninth-Cent Voted Fuel Tax Local Option, Use
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 informationALL DEPARTMENTS. Town of Astatula FINAL BUDGET FINAL BUDGET HEARING ,000 CASH CARRY FORWARD. Income 310.
Income 310.000 Taxes CASH CARRY FORWARD $ 7.5 60,000 311.100 Ad Valorem Taxes 366,726 314.100 Utility Service Tax-Electricity 96,500 315.100 Communications Service Taxes 25,567 316.100 Occupational License
More information2013 FORKS TOWNSHIP BUDGET
ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES
More 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 informationThis page intentionally left blank
GENERAL FUND To account for the resources traditionally associated with government operations which are not required to be accounted for in another fund. This page intentionally left blank General Fund
More informationHolly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, :00 P.M.
Town of HOLLY RIDGE PO Box 145 * Holly Ridge, NC 28445 * Phone (910) 329-7081 * Fax (910) 329-1593 Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, 2014 2:00 P.M. 1. Call
More informationCity of Palm Coast Agenda CITY COUNCIL SPECIAL BUSINESS - BUDGET
City of Palm Coast Agenda CITY COUNCIL SPECIAL BUSINESS - BUDGET City Hall 160 Lake Avenue Palm Coast, FL 32164 www.palmcoastgov.com Mayor Milissa Holland Vice Mayor Robert G. Cuff Council Member Nick
More informationVILLAGE OF EL PORTAL FINAL BUDGET FISCAL YEAR
VILLAGE OF EL PORTAL FINAL BUDGET FISCAL YEAR 2013-2014 Village of El Portal 2014 Village Council and Staff MAYOR Daisy M. Black VICE MAYOR Linda Marcus COUNCILPERSON Claudia Cubillos COUNCILPERSON Adam
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 informationFUND SUMMARIES FUND ACCOUNTING
FUND SUMMARIES Fund Summaries... 14 Net Expenditures by Fund... 17 General Fund Total General Fund Expenditures by Type... 18 Total General Fund Expenditures by Service Area... 19 Total General Fund Resources
More informationCITY OF CHAMBLEE FISCAL YEAR 2014 OPERATING BUDGET
CITY OF CHAMBLEE FISCAL YEAR 2014 OPERATING BUDGET CITY OF CHAMBLEE, GA FISCAL YEAR 2014 BUDGET PROPOSAL January 16, 2014 TABLE OF CONTENTS INTRODUCTION City Manager Budget Transmittal Letter and Budget
More informationBudgeted Fund Structure
I. Fund Type / Name ed Fund Structure as of Percent Change Over 3/31 General Fund and Sub Funds General Fund and Subfunds $ 917,708,943 $ 965,169,687 $ 2,311,394 $ 967,481,081 5.4 % $ 917,708,943 $ 965,169,687
More informationCITY OF CHAMBLEE FISCAL YEAR 2016 BUDGET
CITY OF CHAMBLEE FISCAL YEAR 2016 BUDGET DECEMBER 17, 2015 CITY OF CHAMBLEE, GA FISCAL YEAR 2016 BUDGET PROPOSAL December 17, 2015 TABLE OF CONTENTS INTRODUCTION City Manager Budget Transmittal Letter
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 informationBUNNELL CITY COMMISSION MEETING
CATHERINE D. ROBINSON MAYOR JOHN ROGERS VICE-MAYOR COMMISSIONERS: ELBERT TUCKER BILL BAXLEY DAN DAVIS CITY MANAGER Crossroads of Flagler County BUNNELL CITY COMMISSION MEETING Monday, September 25, 2017
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 informationMemorandum. First Quarter Budget Review - Amended City Manager's Annual Budget Report
First Quarter Budget Review Fiscal 2012-13 City Manager's Transmittal Memorandum TO: FROM: COPIES: SUBJECT: Mayor and City Council Bill Horne, City Manager Jill Silverboard, Assistant City Manager Rod
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 informationCITY OF EUSTIS PROPOSED BUDGET FY CITY COMMISSION CITY MANAGER FINANCE DIRECTOR
PROPOSED FISCAL YEAR 2018 CITY OF EUSTIS PROPOSED BUDGET FY 2017-18 CITY COMMISSION MAYOR-COMMISSIONER: ROBERT R. MORIN, JR. VICE-MAYOR COMMISSIONER: MARIE H. ALIBERTI COMMISSIONERS: LINDA DURHAM BOB
More informationPASCO COUNTY, FLORIDA
PASCO COUNTY, FLORIDA Bringing Opportunities Home DADE CITY 352 5214274 COUNTY ADMINISTRATOR S OFFICE LAND O LAKES 813 9967341 WEST PASCO GOVERNMENT CENTER WEST PASCO 727 8478115 7530 LITTLE ROAD, SUITE
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 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 informationTOWN OF PEMBROKE PARK BUDGET AMENDMENT
TOWN OF PEMBROKE PARK 2014-2015 BUDGET AMENDMENT Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 3,978,274.95 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -10,078.60 001-000310-311002-01-0000
More informationCity of Sanibel. Establish 2006 Proposed Tax Rate and Review of Working Budget for Fiscal Year
City of Sanibel Establish 2006 Proposed Tax Rate and Review of Working Budget for Fiscal Year 2006-07 Presented July 25, 2006 City of Sanibel FY 2006-07 Working Budget Fiscal Year 2005-06 FY 2006-07 Governmental
More informationCITY OF KRUM, TEXAS
, TEXAS 2016 2017 OFFICIAL BUDGET Mayor and City Council Ronald G. Harris, Jr, Mayor Austin Petersen, Councilmember Place 1 Rhonda Harrison, Councilmember Place 2 Justin Diviney, Councilmember Place 3
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 informationFY 2018/19 FINAL OPERATING BUDGET
FY 2018/19 FINAL OPERATING BUDGET Linda Hudson, Mayor Rufus J. Alexander, III, Commissioner Jeremiah Johnson, Commissioner Thomas Perona, Commissioner Reginald B. Sessions, Commissioner Nicholas Mimms,
More informationRESOLUTION NO. 14R-2434
RESOLUTION NO. 14R-2434 A RESOLUTION OF THE CITY COMMISSION OF THE CITY OF SARASOTA, FLORIDA, APPROVING A BUDGET; AND MAKING APPROPRIATIONS OF SUMS OF MONEY FOR ALL EXPENDITURES OF THE CITY OF SARASOTA,
More informationSCHUYLKILL TOWNSHIP - RECEIPTS BUDGET Budget Revised Date: November 2 for Possible Adoption
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 YEARS 2016-2018 2017 2017 2018 Pg 1 ACCT. # GENERAL FUND as of 8/31/2017 CARRYOVER
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 informationCity of Lake Helen. CALL TO ORDER: Mayor Snowden CEREMONINAL MATTERS: 1. LEGISLATIVE PRAYER 2. PLEDGE OF ALLEGIANCE
Volusia County, Florida Mayor Buddy Snowden Vice Mayor Vernon J. Burton Commissioner Tom Wilson Commissioner Michael Woods Commissioner Jim Connell LAKE HELEN CITY COMMISSION First Public Budget Hearing
More informationTOWN OF LOXAHATCHEE GROVES RESOLUTION NO
TOWN OF LOXAHATCHEE GROVES RESOLUTION NO. 2009-020 A RESOLUTION OF THE TOWN COUNCIL OF THE TO\VN OF LOXAHATCHEE GROVES, FLORIDA, ADOPTING A FINAL BUDGET FOR THE FISCAL YEAR BEGINNING OCTOBER 1, 2009 AND
More information9.C.2.a. Attachment: FY 2016 Budget [Revision 1] (1727 : FY2016 Budget) Packet Pg. 75
Packet Pg. 75 Packet Pg. 76 Packet Pg. 77 GENERAL FUND BUDGET SUMMARY REVENUES, OTHER SOURCES, EXPENDITURES, OTHER USES AND FUND BALANCE FY 2016 Initial Budget 2014 2014 2015 Actuals FY 2016 Initial Budget
More informationCOLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS FINAL BUDGET FISCAL YEAR PREPARED BY BEN SCOTT COUNTY MANAGER
COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS FINAL FISCAL YEAR 2016-2017 PREPARED BY BEN SCOTT COUNTY MANAGER SEPTEMBER 15, 2016 COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS TABLE OF CONTENTS PAGE OPERATING
More informationTown of Golden Beach, Florida. Basic Financial Statements For the Year Ended September 30, 2018
Basic Financial Statements For the Year Ended Basic Financial Statements For the Year Ended Independent Auditor s Report 1 2 Management's Discussion and Analysis (Not Covered by Independent Auditor s Report)
More informationFunding Sources. Total Revenues
Funding Sources The City s revenues come from a wide variety of sources. Revenues and expenses are categorized according to the State of Florida Uniform Accounting System chart of accounts. These standard
More informationTAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00
11/7/2017 BOROUGH OF COPLAY $2,340,299.00 GENERAL FUND 4.130 mills LIBRARY 0.380 mills EMERGENCY SERVICES 0.380 mills TOTAL REAL ESTATE TAX 4.890 mills ADMINISTRATION MAYOR $ 1,800.00 COUNCIL 10,800.00
More 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 informationBicycle - Storage
. SUBTOTAL Borough of Mount Joy 01. GENERAL FUND PROPOSED BUDGET a. t4i NO. LINE ITEM 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572
More informationTown of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015
REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324
More 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 informationCITY FLORIDA REPORT COUNCIL (MARCH 2017) LITA MANAGER BMC R 30, 2016 MIKE BRADY NC.
CITY OF DEBARY, FLORIDA ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER R 30, 2016 CITY COUNCIL (MARCH 2017) BOB GARCIA, MAYOR LITA HANDY-PETERS, VICE MAYOR STEPHEN BACON ERIKA BENFIELD MIKE
More informationTuesday, June 12 th 2018
Tuesday, June 12 th 2018 Helena P. Alves, CIA, MBA Finance Director Lina Williams Budget Coordinator January - March First Quarter Review Annual Financial Audit Presentation of Annual Progress Report Survey
More informationCity of Neosho, Missouri
City of Neosho, Missouri Adopted Annual Operating Budget October 1, 2017 September 30, 2018 City of Neosho 203 E. Main St. Neosho, MO 64850 (417) 451-8050 phone (417) 451-8065 fax www.neoshomo.org September
More information