Total General Fund Revenue Adjustments
|
|
- Paula Gibbs
- 5 years ago
- Views:
Transcription
1 1.) To adjust revenue and expenditure appropriations to approximate amounts for fiscal year ended 09/30/2013. Amended Amended Amended Expenditure adjustments results primarily from vacancies, postponed projects, partially completed projects From To Difference and an overall reduction of expenditures Utility Svc Tax- Electric 1,891,713 1,485,418 (406,295) (1) Communication Service Tax 692, ,946 (53,078) (2) Building Permits 84, ,846 38,200 (3) Plumbing Permits 9,982 17,982 8,000 (4) Electrical Permits 10,352 15,172 4,820 (5) Mechanical Permits 15,845 20,095 4,250 (6) Plan Review 33,722 49,322 15,600 (7) Franchise Fee - Electric 152, ,154 (30,000) (8) Recoupment Fees P&R 60, ,800 64,800 (9) Impact Fees Facilities - 71,000 71,000 (10) Bulletproof Vest Grant - 1,645 1,645 (11) Jag Direct Grant 21,000 6,771 (14,229) (12) Jag/B Formula Grant 12,300 - (12,300) (13) Library Coop- State Aid 538, ,000 (184,483) (14) Education Fees- Bldg Dept 5,533 7,150 1,617 (15) Parks/Pavillion Rentals 12,341 20,441 8,100 (16) Green Fees 500, ,583 (23,000) (17) Gift Certificates 13,853 3,853 (10,000) (18) Cart Rentals 49,475 38,475 (11,000) (19) Alcoholic Beverages 117, ,940 8,000 (20) Court Fines 105,532 38,532 (67,000) (21) Collection Charges 8,450 10,610 2,160 (22) Interest Inc- Community Southern - 11,130 11,130 (23) Interest Inc- BB&T Workers Comp - 3,500 3,500 (24) Interest- Suntrust PC 50,000 5,000 (45,000) (25) Sale of Surplus 10,000 43,025 33,025 (26) Workers Comp Reimbusement - 13,750 13,750 (27) Restitution 7,000 13,465 6,465 (28) Transfer From CRA 177, ,055 (43,645) (29) Total General Fund Revenue Adjustments (603,968) (30) Commission Retiree Health Ins 175, ,230 12,343 (31) Prof- Svc Legal 300, ,000 (190,000) (32) Prof- Svc Legal- City Attorney 151, ,000 61,000 (33) Aid To Private Agencies 26,000 16,000 (10,000) (34) Reverve For Contingency 390,355 - (390,355) (35) (517,012) City Manager Contract Services Misc 194,000 80,000 (114,000) (36) (114,000) City Clerk Regular Salaries & Wages 138, ,648 (26,000) (37) Fica Taxes- General 11,295 9,295 (2,000) (38) Retmt Conts-General Def Ben 7,556 9,450 1,894 (39) Life & Hlth Ins - General 20,358 11,991 (8,367) (40) (34,473) Finance Regular Salaries & Wages 316, ,058 (47,000) (41) Fica Taxes - General 24,178 20,178 (4,000) (42) Retmt Conts-General Def Ben 47,768 39,768 (8,000) (43) Life & Hlth Ins - General 42,108 36,108 (6,000) (44) Contract Services 26,550 17,550 (9,000) (45) (74,000) Purchasing Regular Salaries & Wages 130, ,049 1,000 (46) Fica Taxes - General 9,949 10, (47) Pub Notices/ Legal Ads 5,000 8,500 3,500 (48) 4,701 Customer Service Contract Svcs-Misc 219, ,300 4,000 (49) Contract Svcs-Pymts Process 27,500 76,000 48,500 (50) Merchant CC Charges 40,000 54,800 14,800 (51) 67,300 Grant Regular Salaries & Wages 46,346 46, (52) 300 Planning Regular Salaries & Wages 77,531 77, (53) Contract Services 12,500 10,000 (2,500) (54) (2,200) Amendment # FINAL 1 of 6
2 Fleet Management Regular Salaries & Wages 356, ,847 18,000 (55) Overtime- General 23,582 16,582 (7,000) (56) Life & Health Ins - General 63,673 59,673 (4,000) (57) Utilities 19,760 26,160 6,400 (58) Repair Parts 375, , ,800 (59) 149,200 Police Retmt Contrib - Police 801, ,963 (16,000) (60) Life & Hlth Ins - General 155, ,615 (20,000) (61) Life & Hlth Ins - Police 284, ,471 (44,000) (62) Contract Services 12,456 6,456 (6,000) (63) Utilities 60,130 42,130 (18,000) (64) Dry Cleaning 26,500 16,000 (10,500) (65) Uniforms 28,460 15,000 (13,460) (66) Ammunition 6,500 4,400 (2,100) (67) C/O Mach & Equipment 135, ,300 (10,700) (68) Jag/Byrne Grant 12,300 - (12,300) (69) Jag Direct Grant 14,229 - (14,229) (70) (167,289) Building Regular Salaries & Wages 234, ,821 1,700 (71) Postage 2,900 5,700 2,800 (72) Code Enf Violations 5,000 7,600 2,600 (73) Allocated Fleet Maint 3,000 4,900 1,900 (74) 9,000 Public Works Regular Salaries & Wages 540, ,904 (65,500) (75) Overtime 43,321 8,321 (35,000) (76) Fica- Taxes 44,655 37,655 (7,000) (77) Retmt Conts-General 86,849 71,849 (15,000) (78) Life & Hlth Ins - General 82,265 76,265 (6,000) (79) Utilities 122,441 66,441 (56,000) (80) Maintenance - HVAC 40,000 32,000 (8,000) (81) Citywide Fac ADA Upgrade 100,000 42,000 (58,000) (82) Reroof Public Facilities 35,000 - (35,000) (83) (285,500) Community Development Regular Salaries & Wages 133,032 76,032 (57,000) (84) Fica- Taxes 10,177 6,177 (4,000) (85) Retmt Conts-General 23,148 13,148 (10,000) (86) Life & Hlth Ins - General 20,226 7,226 (13,000) (87) (84,000) Library Regular Salaries & Wages 251, ,728 (31,000) (88) Part-Time Pay 49,213 31,213 (18,000) (89) Fica- Taxes 23,022 19,022 (4,000) (90) Retmt Conts-General 43,801 36,801 (7,000) (91) Life & Hlth Ins - General 46,985 36,985 (10,000) (92) Utilities 70,636 52,636 (18,000) (93) (88,000) Library-State Regular Salaries & Wages 369, ,492 (106,000) (94) Overtime Pay 17, (16,350) (95) Fica- Taxes 29,574 20,574 (9,000) (96) Retmt Conts-General 64,292 42,292 (22,000) (97) Life & Hlth Ins - Gene 50,143 27,143 (23,000) (98) (176,350) Parks & Rec Regular Salaries & Wages 962, ,811 (42,000) (99) Part-Time Pay 147, ,972 (9,000) (100) Fica Taxes- General 87,947 82,947 (5,000) (101) Retmt Conts-General 151, ,665 (13,500) (102) Life & Hlth Ins - General 207, ,911 (26,000) (103) Contract Services Misc 92,557 82,557 (10,000) (104) Utilities 647, ,500 (64,022) (105) Clean and Sanitation 37,000 28,000 (9,000) (106) Cemetery Expansion 315,000 80,000 (235,000) (107) (413,522) Total General Fund Expenditure Adjustments (1,725,845) (108) Cash Balance Forward - Unrestricted (Increased) 4,207,171 5,329,048 1,121,877 Amendment # FINAL 2 of 6
3 2.) To breakdown Golf budget into separate operations: Golf Course and Restaurant. Amended Amended Amended From To Difference Golf Course Reg Sal & Wages-Golf 441, ,606 (150,221) Part-Time Pay 121,689 80,315 (41,374) Overtime - Golf 14,294 14, Fica Taxes - General 44,202 29,173 (15,029) Retmt Contrib - General 76,878 50,739 (26,139) Life & Hlth Ins - General 93,524 61,726 (31,798) Landfill Fees Contract Svcs Misc 63,900 57,510 (6,390) Travel, Training & Seminars 2,500 2, Cellular Phone 1,534 1, Telephone 1, (304) Postage (29) Utilities 56,622 45,298 (11,324) Equipment Rental 1,448 1, Maint - Building 6,100 4,892 (1,208) Maint - Office Furn & Equip (225) Maint - M&E Golf Operations 10,000 10, Mainy - Golf Carts 2,000 2, Printing & Binding 3,119 1,309 (1,810) Promotional Advertisin 30,000 27,500 (2,500) Over/Short-Petty Cash (150) Merchant CC Charges 14,243 9,116 (5,127) Assessments & Reg Fees 1, (537) Office Supplies 3,000 1,980 (1,020) First Aid & Safety Gea 2,075 1,369 (706) Uniforms 23,668 10,797 (12,871) Small Tools 1, (500) Floor Mats - 2,912 2, Clean. & San. Supplies 7,500 5,625 (1,875) Aloholic Beverages 74,000 - (74,000) Petroleum, Oil & Lubricants 30,500 21,350 (9,150) Repair Parts 50,000 45,000 (5,000) Landscape Maint Matl 5,000 5, Fertilizers & Chemical 75,000 73,500 (1,500) Irrigation Supplies 9,000 9, Seeds & Plants 4,000 4, Sidewalk Repair Mat. 1,500 1,000 (500) Pro Shop - Cogs 47,000 47, Small Kitchen Tools 5,000 - (5,000) Concessions 167,000 - (167,000) Dues, Memberships 2,025 1,417 (608) Subscriptions, Books & 1,000 1, C/O Machine & Equipment 13,270 13, Fin P-Textron-Car 62,245 62, Fin I-Textron-Car 1,287 1, Allocated Workers' Com 10,922 7,209 (3,713) Allocated Fleet Maint 1,000 1, Allocated It Systems 11,084 8,313 (2,771) (577,191) Restaurant Reg Salaries & Wages - 150, , Part-Time Pay - 41,374 41, Fica Taxes - General - 15,029 15, Retmt Contrib - General - 26,139 26, Life & Hlth Ins - General - 31,798 31, Contract Svcs Misc - 6,390 6, Telephone Postage Utilities - 11,324 11, Equipment Rental - 1,724 1, Maint - Building - 1,708 1, Maint - Office Furn & Maint - M&E Restaurant - 5,000 5, Printing & Binding - 1,310 1, Over/Short-Petty Cash Merchant CC Charges - 5,127 5, Assessments & Reg Fees Office Supplies - 1,020 1, First Aid & Safety Gea Restnt Supp-Towls, Apr - 8,988 8, Clean & San Supplies - 2,846 2, Alcoholic Beverages - 74,000 74,000 Amendment # FINAL 3 of 6
4 Petroleum, Oil & Lubricants - 9,150 9, Small Kitchen Wares - 8,000 8, Concessions - 167, , Dues, Memberships Allocated Workers' Comp - 3,713 3, Allocated It Systems - 2,771 2, , Cash Balance Forward - Unrestricted (No Impact) 5,329,048 5,329,048-3.) To appropriate funds for road work performed in Payment was delayed until 2013 while invoicing conflict Amended Amended Amended was resolved between FDOT and City of Bartow. To be funded from Road Impact Fees. From To Difference xxx - xxxxxx - xxx - xxx Revenue Other Current Charges - 28,000 28,000 28, Cash Balance Forward - Unrestricted (No Impact) 747, ,081-4.) To authorize expenditure of Fire Department Donations for the purchase of Sparky the Fire Dog Costume for Amended Amended Amended public education. Also accounting for increase in actual assessment revenue and fire equipment repairs. From To Difference Fire Assesment Fee 460, ,033 42, Operating Supplies 5,500 7,001 1, Allocated Fleet Maint 66, ,000 41,000 42, Cash Balance Forward - Unrestricted (No Impact) 66,106 66,106-5.) To separate Stormwater fees into residential and commercial to be in compliance with the State Chart of Amended Amended Amended Accounts, resulting in a zero impact on the budget. From To Difference Sewer Development Fee 161,050 - (161,050) Impact Fees Sewer- Residential - 155, , Impact Fees Sewer- Commercial - 6,000 6,000 - xxx - xxxxxx - xxx - xxx Expenditure Cash Balance Forward - Unrestricted (No Impact) 1,869,206 1,869,206-6.) To increase Customer Service expense allocation due to the higher volume and expenses incurred concerning Amended Amended Amended electronic utility payments. From To Difference xxx - xxxxxx - xxx - xxx Revenue Allocated Utility Billing (883,254) (950,554) (67,300) Allocated Utility Billing 690, ,665 51, Allocated Utility Billing 30,525 34,716 4, Allocated Utility Billing 81,414 87,439 6, Allocated Utility Billing 80,757 86,734 5, Cash Balance Forward - Unrestricted (No Impact) 5,329,048 5,329, Cash Balance Forward - Unrestricted (Reduced) 8,935,161 8,903,039 (32,122) Cash Balance Forward - Unrestricted (Reduced) 180, ,594 (2,634) Cash Balance Forward - Unrestricted (Reduced) 4,517,741 4,513,954 (3,787) Cash Balance Forward - Unrestricted (Reduced) 1,869,206 1,865,449 (3,757) Amendment # FINAL 4 of 6
5 1.) Adjusting preliminary revenue estimate made prior to completion of first year under new rate structure. 2.) Minor adjustment to actual revenue. Projections received from State were inaccurate. 3.) Construction increased more than anticipated. 4.) Construction increased more than anticipated. 5.) Construction increased more than anticipated. 6.) Construction increased more than anticipated. 7.) Construction increased more than anticipated. 8.) Minor adjustment to actual revenue. 9.) Impact Fees recommencement. 10.) Impact Fees recommencement. 11.) Record grant received for Bulletproof Vests. 12.) Adjustment to budget carryforward placeholder from previous year 13.) Adjustment to budget carryforward placeholder from previous year 14.) Reduction of Library State Aid expenditures resulted in reduction of offsetting reimbursement. 15.) Minor adjustment to actual revenue. 16.) Minor adjustment to actual revenue. 17.) Minor adjustment to actual revenue. 18.) Minor adjustment to actual revenue. 19.) Minor adjustment to actual revenue. 20.) Sales are higher than anticipated. 21.) Court Fines were 65% under budget. 22.) Minor adjustment to actual revenue. 23.) Minor adjustment to actual revenue. 24.) Minor adjustment to actual revenue. 25.) Minor adjustment to actual revenue. 26.) Multiple items listed and sold at Insight Auctioneers in May 27.) Minor adjustment to actual revenue. 28.) Minor adjustment to actual revenue. 29.) Net result of unfilled director position and previous year Main St custodial services in ) $603,968 reduction in revenue compares favorably to $1,725,845 reduction in expenditures. 31.) Result of new retirees. Budget under regular health insurance so net zero impact. 32.) Legal Services less than anticipated. 33.) Legal Services greater than anticipated due to County Sewer Connection. 34.) Contribution to Main Street Bartow less than originally anticipated.. 35.) No unanticipated expenditures. 36.) Several projects pending or in progress. Carried forward to new year. 37.) Result of unfilled position(s) and temporary vacancies. 38.) Result of unfilled position(s) and temporary vacancies. 39.) Minor adjustment to actual expenditure. 40.) Result of unfilled position(s) and temporary vacancies. 41.) Result of unfilled position(s) and temporary vacancies. 42.) Result of unfilled position(s) and temporary vacancies. 43.) Result of unfilled position(s) and temporary vacancies. 44.) Result of unfilled position(s) and temporary vacancies. 45.) OPEB calc in progress. Actual work did not begin until FY Carried forward to new year. 46.) Minor adjustment to actual expenditure. 47.) Minor adjustment to actual expenditure. 48.) Increased activity in adverstisemnt due to RFP's. 49.) First year estimate. Electronic payment activity greater than anticipated. 50.) First year estimate. Electronic payment activity greater than anticipated. 51.) First year estimate. Electronic payment activity greater than anticipated. 52.) Minor adjustment to actual expenditure. 53.) Minor adjustment to actual expenditure. 54.) Minor adjustment to actual expenditure. 55.) Minor adjustment to actual expenditure. 56.) Minor adjustment to actual expenditure. 57.) Minor adjustment to actual expenditure. 58.) Minor adjustment to actual expenditure. 59.) Increased volume in higher dollar repairs. See attachment from Fleet Department. 60.) Result of unfilled position(s) and temporary vacancies. 61.) Result of unfilled position(s) and temporary vacancies. 62.) Result of unfilled position(s) and temporary vacancies. 63.) Savings resulting from changes to hazardous waste disposal program. 64.) Utilities decreased as a result of EECBG improvements. 65.) Result of unfilled position(s) and temporary vacancies. 66.) Result of unfilled position(s) and temporary vacancies. 67.) Not needed. 68.) Price of new vehicles less than anticipated. 69.) Budget carryforward in error from previous year 70.) Budget carryforward in error from previous year 71.) Final payout of terminated employee. 72.) Increased volume in Code Inforcement Violation. 73.) Increased volume in Code Inforcement Violation. 74.) Increased volume in Code Inforcement Violation. 75.) Result of unfilled position(s) and temporary vacancies. 76.) Result of unfilled position(s) and temporary vacancies. 77.) Result of unfilled position(s) and temporary vacancies. Amendment # FINAL 5 of 6
6 78.) Result of unfilled position(s) and temporary vacancies. 79.) Result of unfilled position(s) and temporary vacancies. 80.) Utilities decreased as a result of EECBG improvements. 81.) HVAC replacements were made with EECBG funding resulting in less maintenance. 82.) Completion of ADA upgrade cost less than anticipated in final year. 83.) Carver and pavillion reroof projects postponed to FY ) Result of unfilled position(s) and temporary vacancies. CRA contract. 85.) Result of unfilled position(s) and temporary vacancies. CRA contract. 86.) Result of unfilled position(s) and temporary vacancies. CRA contract. 87.) Result of unfilled position(s) and temporary vacancies. CRA contract. 88.) Result of unfilled position(s) and temporary vacancies. 89.) Result of unfilled position(s) and temporary vacancies. 90.) Result of unfilled position(s) and temporary vacancies. 91.) Result of unfilled position(s) and temporary vacancies. 92.) Result of unfilled position(s) and temporary vacancies. 93.) Utilities decreased as a result of EECBG improvements. 94.) Result of unfilled position(s) and temporary vacancies. 95.) Result of unfilled position(s) and temporary vacancies. 96.) Result of unfilled position(s) and temporary vacancies. 97.) Result of unfilled position(s) and temporary vacancies. 98.) Result of unfilled position(s) and temporary vacancies. 99.) Result of unfilled position(s) and temporary vacancies. 100.) Result of unfilled position(s) and temporary vacancies. 101.) Result of unfilled position(s) and temporary vacancies. 102.) Result of unfilled position(s) and temporary vacancies. 103.) Result of unfilled position(s) and temporary vacancies. 104.) Minor adjustment to actual expenditures. 105.) Utilities decreased as a result of EECBG improvements. 106.) Minor adjustment to actual expenditures. 107.) Reduced project scope. Will continue in FY Funding source changed to General Fund fund balance. 108.) $603,968 reduction in revenue compares favorably to $1,725,845 reduction in expenditures. Amendment # FINAL 6 of 6
RESOLUTION NO R A RESOLUTION AMENDING THE FISCAL YEAR ANNUAL BUDGET OF THE CITY OF BARTOW.
RESOLUTION NO. 13-3840 -R A RESOLUTION AMENDING THE FISCAL YEAR 2012-2013 ANNUAL BUDGET OF THE CITY OF BARTOW. Whereas, the City Manager has certified that there are available for appropriation revenues
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 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 informationCITY OF WILLISTON General Fund Chart of Accounts - Fiscal Year FY 2013 Annual Budget
REVENUES 001-311-100 ADVALOREM TAXES $ 521,532 001-311-200 DELINQUENT AD VALOREM TAXES 7,000 001-312-400 LOCAL OPTION TAX: GAS 6C 32,059 001-312-600 LOCAL GOVT INFRTR TX-DISCRETIONARY 179,934 001-314-100
More informationCity of 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 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 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 informationNOTICE OF PUBLIC HEARING ON BUDGET
NOTICE OF PUBLIC HEARING ON BUDGET The City Council for the City of Mont Belvieu, Texas, will hold a public hearing on the FY 2018-2019 Proposed Budget on Monday, September 10, 2018, at 6:00 pm in the
More 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 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 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 informationFinal Amended Budget PREPARED 01/20/16, 09:20:06 AMENDED BUDGET REPORT PAGE 1 PROGRAM GM601L FOR FISCAL YEAR 2015 WORKSHEET NAME: ORIGAMND
PREPARED 01/20/16, 09:20:06 AMENDED BUDGET REPORT PAGE 1 FUND 001 GENERAL FUND 00100003111000 CURRENT AD-VALOREM TAXES 2,443,800-2,474,300-00100003112000 DELINQUENT AD-VALOREM TAX 4,000-15,600-00100003124100
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 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 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 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 EAST TAWAS Budgets. Adopted
CITY OF EAST TAWAS 2010-2011 Budgets Adopted June 7, 2010 Fund 101: GENERAL FUND 2010-2011 FISCAL YEAR ESTIMATED REVENUES Dept 000: 04221 101-000-000.999 TRANSFER FROM PRIOR YEAR FUNDS 0 101-000-402.000
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 informationLocal Option Gas Tax 104,847.80
Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 4,347,633.72 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent 89,290.90 Total Ad Valorem 4,436,924.62 001-000310-312410-00-0000 Local Option
More informationTown of Pembroke Park Budget Amendment
Ad Valorem Tangible Personal Property Taxes 514,730.13 001-000310-311001-01-0000 Ad Valorem Taxes 3,835,728.89 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -8,551.58 Delinquent Tangible Personal
More 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 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 informationWEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED
WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED TAXES 01.301.10 REAL ESTATE TAX: CURRENT YEAR'S LEVY 1,095,000.00 01.301.30 REAL ESTATE TAXES: DELINQUENT 25,000.00 01.310.10
More informationCITY OF EAST TAWAS Budget
2015-2016 Budget Adopted June 1, 2015 GENERAL FUND 2015 16 ESTIMATED REVENUES 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 179,277 101 000 402.000 CURRENT PROPERTY TAX 1,207,797 101 000 426.000 PAYMENT
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 ALTON FY17-18 BUDGET SUMMARY PAGE
ORDINANCE #7569 CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE FUND # TITLE TOTAL REVENUES TOTAL EXPENDITURES 101 GENERAL/IMRF $ 34,195,395.26 $ 34,336,464.45 102 AMPHITHEATER $ 274,040.00 $ 258,855.38 103
More informationCITY OF 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 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 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 informationST AT EM ENT OF REVENUES, EXPENDIT URES AND FUND BALANCE RECREATION (CENTRE) FUND City of Rolla Fiscal Year
REVENUES Audit Audit Estimated Adopted 2016 2017 2018 2019 Taxes 4,712 1,087 2,350 0 Charges for 1,157,926 1,182,712 1,087,005 1,185,950 Other Income 18,746 20,064 18,381 26,200 Total Revenues 1,181,384
More informationNew London Country Club, Inc Finance Comm. Budget Budget Projected 2011 (Proposed) 2010
2011 Finance Comm. Budget Budget Projected 2011 (Proposed) 2010 2010 Actual REVENUE Initiation Fees 17,000 50,000 47,000 Installment Plan Admin Charge 1,900 3,600 1,900 Member Charges: Membership Dues
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 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 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 informationTOTAL TAXES 5,789,395 5,518,500 4,902,272 5,730,002 6,460, ,736
BEGINNING BALANCE 3,520 316,623 REVENUES 301 REAL ESTATE PROPERTY TAXES 30110 RE TAX CURRENT YEAR 2,120,952 2,282,500 2,085,563 2,143,567 3,148,736 866,236 30120 RE TAX PRIOR YEAR 27,135 25,000 7,254 7,254
More information2019 Preliminary Budget
2019 Preliminary Budget Please note that this is a working document that is currently being reviewed by Staff and City Council. This is meant for reference as of 10/31/18, but could be changed without
More 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 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 DES PERES MISSOURI
CITY OF DES PERES MISSOURI PROPOSED BUDGET PUBLIC INSPECTION COPY "Beware of little expenses... a small leak can sink a great ship" -Benjamin Franklin 1 CITY OF DES PERES Missouri NOTICE OF PUBLIC HEARING
More informationStormwater Utility Agency Overview
Stormwater Utility Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview
More informationStormwater Utility Agency Overview
Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview The Stormwater
More informationLandfill Agency Overview
Landfill Agency Overview Agency Mission The mission of the Landfill is to protect the City's public health and the environment by monitoring the operation and maintenance of Madison's five closed landfills.
More 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 informationHUNTERS RIDGE COMMUNITY ASSOCIATION 2019 BUDGET
2019 SUMMARY OF ANNUAL DUES: Golf Dues $ 2,990.00 $ 2,900.00 Golf Assessment $ 60.00 $ - (Assessment to all equity golf and charter members for golf course reserves.) Trackage $ 1,500.00 $ 1,500.00 Social
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 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 informationFINANCE DEPARTMENT Monthly Financial Report
CITY OF 31 San Jose CAPITAL OF SILICON VALLEY FINANCE DEPARTMENT Monthly Financial Report Financial Results for the Month Ended June 3, 218 Fiscal Year 217-218 ( UNAUDITED) Finance Department, City of
More informationCITY OF CAIRO BUDGET
Fund TOTAL 101 General Fund 7,876,542.00 251 EIP Revolving Loan 25,400.00 275 Hotel/Motel Tax 43,530.00 341 Grants - CDBG 1,282,121.00 433 SPLOST 2014 1,249,000.00 505 Water & Sewer 8,784,719.00 510 Electric
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 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 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 information2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER
SALISBURY TOWNSHIP 2019 BUDGET SUMMARY: GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER DRAFT BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES: REVENUE
More informationEAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET
EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET REVENUES: 2019 REAL ESTATE TAXES: 1.10 301-10 Real Estate Taxes - Current $1,949,723.00 301-20 Real Estate Taxes - Prior Year $100,000.00 301-40 Real Estate
More informationAdoption of Budget and Certification of City Taxes
1 Aug13 Form 635.1 Department of Management Adoption of Budget and Certification of City Taxes 50469 FISCAL YEAR BEGINNING JULY 1, 2014 ENDING JUNE 30, 2015 The City of: NEWTON County Name: JASPER Date
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 informationMunicipal Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill
This budget will raise more revenue from property taxes than last year's budget by an amount of $49,069.00 which is a 9.04 percent increase from last year's budget. Municipal Budget 2018 2019 This budget
More 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 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 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 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 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 informationTOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018
, CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 The following was adopted by the on May 4, 2017 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL
More informationTOWN OF JUPITER GENERAL FUND SUMMARY OF ADOPTED BUDGET FISCAL YEAR
GENERAL FUND SUMMARY OF ADOPTED BUDGET REVENUES: 2017-2018 Taxes - Current Ad valorem* $ 20,642,981 Taxes - Utility $ 5,000,479 Franchise fees $ 4,899,000 Taxes - Other $ 3,972,269 Licenses and permits
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 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 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 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 informationProposed Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill
Proposed Budget 2017 2018 This budget includes a proposed tax rate of 0.863000 City of Seagraves Tel 806-387-2593 309 Hill www.cityofseagraves.com Fax 806-387-2595 Seagraves, TX 79359 Table of Contents
More informationBUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND
Fund: 101 GENERAL OPERATING FUND Page: 1/37 ESTIMATED REVENUES Dept 000 - NONE 101-000-403.00 TAXES - CURRENT OPERATING 101-000-403.01 TAXES - STREET LIGHTS 101-000-403.03 TAXES - DELIQUENT & PENALTIES
More informationCity of 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 informationBUDGET FINAL BUDGET
2014-2015 BUDGET FINAL BUDGET DEPARTMENT REVENUE EXPENSES DIFFERENCE 3 % COLA DIFFERENCE ELECTRIC $ 8,965,500 $ 8,549,775 $ 415,725 $ 13,523 $ 402,203 WATER $ 740,100 $ 651,362 $ 88,738 $ 5,684 $ 83,055
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 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 informationCADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017
October 20, 2017 TO: SUBJECT: CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017 CONTACT PERSON: Noelle Mussen, Controller
More informationBudgets and Actuals for Fiscal
ADMINISTRATIVE DEPT COUNCIL Fund Dept Account # Description ADOPTED 100 111 40001 Property Tax $925,000.00 100 111 40003 Auto Tax $100,000.00 100 111 40501 Business License $150,000.00 100 111 40502 Business
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 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 informationGolf Enterprise Agency Overview
Golf Enterprise Agency Overview Agency Mission The mission of the Golf Enterprise is to provide the Madison area golfing public with the finest possible golfing conditions at reasonable prices and for
More 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 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 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 information2019 BUDGET SUMMARY FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER
SALISBURY TOWNSHIP 2019 BUDGET SUMMARY GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER FINAL APPROVED BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES:
More 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 informationHERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget:
Version 2 - Approved Tentative Budget: (Approved 5/16/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit
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 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 informationAdopted Annual Budget
Adopted Annual Budget Public Hearing, City Hall - September 20, 2013-5:30pm William G. Brooks, PE Mayor Keith Severns City Manager Tracey Richardson Finance Manager 1600 Nela Avenue, Belle Isle, FL 32809
More informationST AT EM ENT OF REVENUES, EXPENDIT URES AND FUND BALANCE GENERAL FUND City of Rolla Fiscal Year
ST AT EM ENT OF REVENUES, EXPENDIT URES AND FUND BALANCE GENERAL FUND City of Rolla Fiscal Year 2017-2018 Audit Audit Estimated Adopted 2015 2016 2017 2018 REVENUES Taxes 8,051,914 7,924,105 7,922,050
More informationDEPT. DIRECTOR: SUBJECT: Adoption of the City of Encinitas Internal Cost Allocation Plan for fiscal years and
MEETING DATE: July 15, 2015 PREPARED BY: Tim Nash Finance Director DEPT. DIRECTOR: Tim Nash DEPARTMENT: Finance CITY MANAGER: Glenn Pruim, Acting SUBJECT: Adoption of the City of Encinitas Internal Cost
More informationBUDGET GENERAL FUND 2019 BEG. CASH BALANCE
Borough of St. Lawrence BUDGET GENERAL FUND 2019 BEG. CASH BALANCE $ 163,621.21 REVENUE $ 846,151.37 EXPENDITURES $ (948,189.45) NETCASHINFLOW(OUTFLOW) $ (102,038.08) LIABILITIES $ ENDING CASH BALANCE
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 informationGrant-DOJ-Bulletproof Vest State Grants
City of Colfax: Budget 2017-Revenues 001-General (Current Expense) Fund Beginning Fund Balances - Non Restricted 001-000-000-308-80-01-00 Beg Bal - General Unreserved $ 48,834.00 001-000-000-308-80-02-00
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 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 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 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 informationANNUAL BUDGETS FISCAL YEAR END JUNE 30, 2018
ANNUAL BUDGETS FISCAL YEAR END JUNE 30, 2018 INCLUDING: GENERAL FUND, CONTINGENCY FUND, RECREATION PROGRAMS FUND, CAPITAL EQUIPMENT FUND, DEBT SERVICE FUND, HOSPITALITY TAXES FUND, STORM WATER FUND, REAL
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 information