Monthly Overview of the 2018 Budget
|
|
- Stephanie McDaniel
- 5 years ago
- Views:
Transcription
1 New District Sub Approved 2018 's 's 2019 Change from Beginning Cash & Investments-Unreserved $941, $1,371, $1,383, $1,132, $917, $614, $614, $614, $1,280, $665, Beginning cash forecasted at time of 2018 budget approval was: $678, ESTIMATED REVENUES & INCOME: Beginning Cash & Investments-Reserved $0.00 $0.00 $0.00 $ $0.00 $0.00 $0.00 $0.00 Notes below are for 2019 budget $ Current Year Levy Tax Revenue $2,188, $2,192, $2,232, $2,273, $2,318, $4,397, $3,892, % $4,683, County's Preliminary 2019 Levy Limit $285, Delinquent Tax - Misc Tax $67, $57, $72, $69, $81, $65, $51, % $66, Average of $1, Ad Valorem Tax Refund -$2, $2, $6, $1, $9, $8, $6, % -$8, Equal to estimated 2018 total -$ Leasehold Excise Tax $ $ $ $ $ $ $ % $ Average of $ Private Timber Harvest $ $36.21 $24.50 $8.33 $17.11 $0.00 $32.90 $0.00 Assumed to be zero $ Grants - State $1, $1, $1, $1, $1, $1, $1, % $1, Assumed grant total $ EMS ALS - Funds $0.00 $0.00 $0.00 $0.00 $270, $0.00 $0.00 $0.00 Eliminate Line Item in 2023 $ EMS BLS - Funds $194, $194, $197, $215, $220, $200, $105, % $219, From County EMS's Levy. Call/AV based... $19, Fees for Records Requests $37.95 $ $10.00 $3.52 $50.45 $0.00 $34.00 $0.00 Assume zero $ Fees for False Alarms $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Not currently charging for $ Fees for Annual Burn Permit Filings $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Not currently charging for $ Fees for Transports $0.00 $0.00 $0.00 $0.00 $47, $200, $185, % $222, Match 2018's end of year estimate... $22, Fees for Subscriptions (YourCall Program) $0.00 $0.00 $0.00 $0.00 $0.00 $50, $ % $0.00 Program shut down at this time -$50, Fire Service/Ferries $6, $12, $3, $6, $6, $6, $6, % $6, Fixed. Agreement through 31 Dec 20 -$ Fire Service/School District $1, $3, $1, $1, $1, $1, $ % $1, Estimated at 1,492*1.19 (Bill 01 Aug 19) -$ Fire Service/King County Airport District #1 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Service in exchange for helipad access $ Fire Service/Vashon Cemetery District #1 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Service in exchange for memorial site $ Fire Service/Vashon Parks District $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Still discussing. Still undefined $ Fire Service/King County Libraries $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 A component of Vashon Parks $ Fire Service/King County: All Divisions $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Still discussing. Still undefined $ Fire Service/King County Water District #19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Service in exchange for water $ Fire Service/Muckleshoot Indian Tribe Properties $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Communications currently stalled $ PILOT Agreements (Payments In Lieu Of Taxes) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 New consideration/idea/investigation $ Equipment & Apparatus Rental (Mobilizations) $30, $19, $19, $27, $26, $5, $42, % $13, /2 of average of actuals $8, Washington State Patrol - Training Support $3, $3, $1, $2, $ $1, $6, % $0.00 Program placed on hold by State -$1, Training Fees - Other Agencies $0.00 $ $ $0.00 $8, $6, $18, % $8, Conservative estimate at this time $2, Community Classes - Donation $1, $ $ $0.00 $ $0.00 $ $0.00 Assumed zero $ Prevention Donation (Helmets & Signs) $2, $1, $2, $1, $1, $0.00 $2, $1, Conservative estimate at this time... $1, Volunteer Repayments: Contracts & Ferry Tickets $3, $10, $1, $7, $6, $0.00 $1, $0.00 Assume zero $0.00 $ Investment Interest $5, $4, $5, $5, $8, $8, $13, % $7, Using average of $1, Contra Account: Investment Fees -$ $ $ $ $ $ $ % -$95.21 Average of $ Contra Account: Cash Management Fees -$ $ $ $ $ $ $ % -$ Average of $ Retainage-Impaired Investment $ $ $ $ $ $ $ % $ Average of $ (Un)Realized Gain/Loss-Investments $0.00 $0.00 -$66.56 $22.80 $0.00 $0.00 -$2.94 $0.00 Assume zero $ Facility Lease: Short Term Rentals $ $1, $1, $1, $1, $ $ % $ Used half of the average $ Facility Lease: Courthouse Operational Costs $0.00 $6, $7, $10, $9, $7, $7, % $11, Rent (+ Utilities) begins in March $4,217.00
2 New District Sub Approved 2018 's 's 2019 Change from Facility Lease: Cell Tower Users $13, $15, $14, $13, $19, $16, $10, % $16, Negotiating with Sprint, AT&T expires '21 $ Facility Lease: Paramedic Rental/Lease $0.00 $0.00 $0.00 $0.00 $10, $10, $8, % $10, $900/Month since 01 Feb $0.00 $ Sale of Property $0.00 $0.00 $0.00 $0.00 $0.00 $200, $ % $100, Delayed sale of Station 57 -$100, Community Donations (Cash) $1, $1, $22, $3, $2, $0.00 $9, $0.00 Assumed zero $ Judgments and Settlements $2, $0.00 $0.00 $4, $21, $1, $1, % $0.00 No actions outstanding or anticipated -$1, Miscellaneous Incomes $7, $3, $ $9, $15, $0.00 $1, $0.00 Assumed zero $ Suspense Account $0.00 $0.00 $0.00 $0.00 -$1, $0.00 $0.00 $0.00 Adminstrative/Clerical Line Item $0.00 ESTIMATED TOTAL REVENUES & INCOME: $2,528, $2,530, $2,582, $2,654, $3,070, $5,171, $4,361, % $5,364, Revenue before planned for transfers... $192, Transfers In: From Other District Funds/Accounts $0.00 $0.00 $0.00 $0.00 $391, $0.00 $400, $0.00 Moneys from General Reserves Transfers Out: To Other District Funds/Accounts $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$350, Moneys to General Reserves Transfers Out: To Other District Funds/Accounts $0.00 $0.00 $0.00 $0.00 $137, $0.00 -$150, $450, Moneys to Fleet Reserves Transfers Out: To Other District Funds/Accounts $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$10, $100, Moneys to Facility Reserves Transfers Out: To Other District Funds/Accounts $118, $96, $169, $0.00 $0.00 $0.00 -$10, $150, Moneys to Equipment Reserves Transfers Out: To Other District Funds/Accounts $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Moneys to Staff Reserves -$1,050, Net of transfers in and out... This line's figures are for verification only and are not included in totals: $3,323, $5,171, $4,591, % $4,314, Adjusted revenue after transfers -$857, Revenue/Income above this line ADMINISTRATION - BUSINESS SUPPORT: Volunteer Recruitment & Retention Programs $ $ $8, $25, $9, $5, $4, % $5, Ferry reimbursements. Other programs? $ Volunteer Recognition & Appreciation $ $ $ $ $1, $5, $ % $1, Establish a program & annual allowance? -$3, Volunteer Annual Recognition & Awards Event $5, $6, $10, $3, $4, $6, $1, % $5, Average of 2013 through $ Insurance: General District Coverage $55, $56, $59, $62, $60, $65, $60, % $73, A 10% increase in 2019 is forecasted $8, Insurance: Employee Assistance Plan $3, $4, $4, $4, $5, $5, $3, % $5, Less expensive options? $ Testing & Hiring: Employees $3, $0.00 $3, $11, $10, $20, $13, % $15, For PTP ranks which are currently 'short' -$5, Testing & Hiring: Volunteers $15, $11, $11, $14, $11, $16, $17, % $16, Working to grow volunteer corps (+/-) $ Physicals: Employees $4, $2, $4, $1, $1, $17, $5, % $10, Required employee physicals -$7, Physicals: Volunteers $3, $1, $3, $ $0.00 $17, $4, % $5, Required volunteer physicals -$12, Dues & Subscriptions $6, $7, $8, $5, $6, $5, $2, % $6, Investigate possible reductions $1, Books & Publications $ $25.61 $0.00 $0.00 $0.00 $ $ % $0.00 Investigate establishing/growing library -$ Office Equipment $5, $10, $1, $1, $ $2, $3, % $13, Stabilized. New Fit Testing Machine... $10, Office Equipment & Software Maintenance $7, $9, $6, $8, $4, $5, $3, % $3, Stabilize -$2, Office Equipment: Minor IT Network Equipment $5, $9, $14, $20, $5, $20, $ % $2, Stabilize -$17, Office Equipment Leases: Printers & Copiers $5, $5, $5, $5, $5, $6, $4, % $3, New vender... -$2, Office Equipment Leases: Copier Useage Fees $3, $2, $2, $2, $2, $2, $3, % $2, Average of New vender too $ Web Page Development & Maintenance $ $1, $1, $1, $1, $1, $1, % $1, Social media and web platforms -$ Emergency Dispatch Services Fees $52, $55, $64, $65, $62, $65, $58, % $72, Assume 1,700 $42.45 per $7, Ferry Transportation Fees $54, $52, $51, $45, $34, $40, $31, % $37, Matches forecasted end of 2018 total -$2, Medical Waste $ $ $ $ $ $ $ % $ Based on forecasted 2018 final -$ Postage $2, $2, $2, $2, $1, $6, $1, % $2, Using average of $3, Advertising $ $1, $1, $1, $1, $5, $1, % $5, Increase engagement with public? $ Annual Community Reporting $6, $5, $1, $5, $1, $8, $6, % $8, Additional communications? $ Cell Phone Service $9, $8, $10, $8, $6, $6, $4, % $5, Secured reduced rate, $389/Month... -$1,000.00
3 New District Sub Approved 2018 's 's 2019 Change from County 800 Mhz Radio System (Service Fees) $36, $39, $39, $38, $40, $40, $33, % $46, Access to 'air waves' for 100 radios $6, Bank Service Charges $ $ $ $ $ $ $ % $ Average of $ Consultants: Financial Services & Software $83, $49, $79, $60, $44, $31, $32, % $32, BIAS. Software fees increased 8.8% $ Consultants: Legal Services $11, $24, $26, $22, $22, $22, $20, % $24, Allowance. All legal consultants $2, Consultants: Professional Services $20, $7, $52, $29, $8, $25, $5, % $15, Allowance. Various professional services -$10, Consultants: IT Services $0.00 $0.00 $0.00 $0.00 $23, $24, $18, % $24, Allowance of $2,000/month $ Consultants: Transport Billing Services $0.00 $0.00 $0.00 $0.00 $2, $20, $8, % $11, Assume 5% of forecasted 2019 income -$8, Consultants: State Auditor's Office $10, $9, $10, $0.00 $10, $10, $10, % $12, Fees increased. Audit will be for 2017 $1, Election Charges $0.00 $9, $0.00 $6, $0.00 $17, $8, % $0.00 None in costs due in $17, Department Contingency $ $0.00 $25, $0.00 $0.00 $0.00 $0.00 $0.00 Eliminate Line Item in 2021 $0.00 ADMINISTRATION - BUSINESS SUPPORT TOTALS: $414, $397, $515, $457, $393, $522, $374, % $464, $57, Percentage of actuals (WO ALS): 9.08% 8.64% 10.84% 9.60% 11.06% 11.54% 10.09% 9.99% Percentage of proposed budgets PERSONNEL COSTS - WAGES & BENEFITS: Commissioners: Regular Public Meetings $10, $14, $23, $13, $11, $13, $5, % $7, meetings with 12.3% increase... -$5, Commissioners: Other Meetings $6, $7, $2, $10, $8, $3, $5, % $7, Average with 12.3% increase $4, Commissioners: Payroll Taxes $1, $1, $2, $2, $1, $1, $ % $1, Match estimated '18 total. Includes L&I... -$ Adminstration: Fire Chief (1) $135, $137, $139, $84, $143, $155, $128, % $160, Fixed through 2020 $5, Adminstration: Business Office Staff (3) $197, $150, $110, $142, $153, $156, $124, % $161, Includes a 3.42% COLA. CBA match $5, Network Support IT Tech $12, $13, $13, $13, $4, $0.00 $0.00 $0.00 Ended. Eliminate in 2023 $ Adminstration: Overtime Allowance $8, $2, $12, $10, $8, $10, $6, % $7, Allowance based on forecasted $2, Adminstration: Payroll Taxes $27, $22, $21, $21, $27, $27, $24, % $29, Includes L&I, typical all Payroll Taxes... $2, Adminstration Benefits: Medical Insurance $66, $65, $42, $44, $71, $102, $67, % $93, Advised of a 15% rate increase for $8, Adminisration Benefits: Retirement Funding $23, $20, $19, $16, $25, $28, $23, % $28, Forecasted based on 2018 estimate $ Operations: Assistant Chief (1) $124, $126, $129, $139, $123, $135, $112, % $137, Fixed through 2020 $2, Operations: All Uniform Firefighter/EMT's (13) $742, $779, $771, $777, $1,040, $1,165, $953, % $1,204, CBA defined 3.42% COLA included $39, Operations: Firefighter Overtime Allowance $157, $126, $158, $173, $82, $150, $108, % $130, Based on 2018 forecasted final -$19, Operations: Payroll Taxes $125, $136, $157, $136, $159, $110, $158, % $189, Includes L&I... $79, Operations Benefits: Medical Insurance $162, $153, $183, $163, $224, $297, $210, % $290, Advised of a 15% rate increase for $7, Operations Benefits: Retirement Funding $53, $58, $55, $56, $66, $69, $62, % $75, Forecast based on '18 estimated total $5, Part Time Paid: Firefighter/EMT's & EMT's $0.00 $0.00 $0.00 $0.00 $23, $238, $159, % $241, Incorporates new pay scale increases $3, Part Time Paid: Overtime Allowance $0.00 $0.00 $0.00 $0.00 $0.00 $5, $ % $0.00 No allowance at this time -$5, Part Time Paid: Payroll Taxes $0.00 $0.00 $0.00 $0.00 $5, $23, $41, % $50, Equals 2018 forecasted plus 2%... $27, Part Time Paid Benefits: Medical Insurances $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $ Part Time Paid Benefits: Retirement Funding $0.00 $0.00 $0.00 $0.00 $3, $30, $20, % $24, Based on estimated 2018 total plus 2% -$5, Medical Services Officer $121, $122, $106, $118, $12, $0.00 $0.00 $0.00 End. Delete from table/chart in Shift Paramedics $798, $780, $825, $750, $94, $0.00 $0.00 $0.00 Positions/Line Item eliminated Paramedic Overtime Contingency $233, $251, $280, $327, $70, $0.00 $0.00 $0.00 End. Delete from table/chart in Payroll Taxes $110, $116, $137, $115, $19, $0.00 $0.00 $0.00 End Medical Benefits $131, $132, $141, $132, $6, $0.00 $0.00 $0.00 End. Delete from table/chart in Retirement Benefits $60, $60, $63, $61, $7, $0.00 $0.00 $0.00 End Volunteers: Recruitment/Retention Coordinator $14, $6, $12, $11, $0.00 $0.00 $0.00 $0.00 Tasks assigned to HR Specialist $ Volunteers: FF's, EMT's & Support Stipends $91, $84, $107, $131, $88, $100, $29, % $52, Using 150% of forecasted 2018 total -$47, Volunteers: Payroll Taxes $9, $8, $9, $11, $6, $22, $2, % $4, Using 150% of forecasted 2018 total -$18, Volunteers: Insurance/Pension $4, $8, $9, $7, $6, $6, $3, % $7, Using 150% of forecasted 2018 total $1,115.43
4 New District Sub Approved 2018 's 's 2019 Change from Volunteers: Explorer Instructor Benefits $0.00 $0.00 $3.06 $ $67.32 $0.00 $ $ Need to track individually? $ Volunteers: CERT Benefits $0.00 $0.00 $12.24 $27.55 $0.00 $0.00 $3.08 $0.00 Assume zero $ Training: Training Officer & Training Specialist $83, $84, $88, $90, $92, $94, $143, % $200, Includes new training postion $105, Training: Overtime Allowance $3, $1, $1, $5, $9, $10, $20, % $15, Allowance $5, Training: Payroll Taxes $10, $11, $12, $12, $13, $8, $20, % $24, Includes new training postion $16, Training Benefits: Medical Insurance $14, $13, $14, $16, $16, $16, $25, % $34, Advised of a 15% rate increase for 2019 $17, Training Benefits: Retirement Funding $4, $5, $4, $5, $5, $5, $9, % $15, Includes new training postion $9, Facilities: Buildings & Properties Manager $69, $70, $66, $61, $83, $76, $61, % $78, Includes a 3.42% COLA increase $2, Facilities: Overtime Allowance $5, $7, $2, $ $72.00 $7, $ % $1, Allowance -$6, Facilities: Payroll Taxes $9, $10, $9, $7, $9, $7, $7, % $9, Match 2018's forecasted total $2, Facilities Benefits: Medical Insurance $14, $13, $15, $15, $14, $21, $12, % $17, Advised of a 15% rate increase for $4, Facilities Benefits: Retirement Funding $6, $7, $6, $6, $9, $10, $7, % $9, Based on '18 forecasted total -$ Fleet: Maintenance Supervisor/Mechanic $73, $74, $76, $77, $79, $80, $66, % $83, Includes a 3.42% COLA increase $2, Fleet: Overtime Allowance $1, $1, $ $ $0.00 $7, $ % $1, Allowance -$6, Fleet: Payroll Taxes $8, $9, $11, $8, $8, $7, $7, % $9, Match 2018's forecasted total $1, Fleet Benefits: Medical Insurance $22, $20, $22, $22, $22, $25, $19, % $26, Advised of a 15% rate increase for 2019 $1, Fleet Benefits: Retirement Funding $6, $6, $7, $8, $9, $10, $8, % $9, Based on '18 forecasted total -$ Payroll Clearing Account $ $0.00 $0.00 -$ $ $0.00 -$3, $0.00 Clerical/Accounting function only $0.00 PERSONNEL COSTS - WAGES & BENEFITS TOTALS: $3,765, $3,728, $3,879, $3,816, $2,872, $3,239, $2,656, % $3,442, $203, Percentage of actuals (WO ALS): 82.48% 81.04% 81.55% 80.14% 80.62% 71.50% 71.57% 73.97% Percentage of proposed budgets TRAINING COSTS & EXPENSES: Explorer Program $1, $3, $3, $1, $1, $4, $ % $2, Need to hone program goals/funding -$2, Explorer Instructors: Volunteer $0.00 $6, $2, $1, $ $3, $1, % $2, Need to hone program/plan -$ Fire Academy Testing $1, $1, $17.98 $8.82 $1, $5, $ % $ Impact for two academies? -$4, Fire Academy Instructors: Career $11, $20, $5, $0.00 $5, $12, $4, % $5, Engagement of new Training Specialist... -$7, Fire Academy Instructors: Volunteer $4, $4, $1, $ $1, $2, $ % $1, Impact for two annual academies? -$1, EMT Academy Instructors: Career $ $0.00 $ $ $0.00 $0.00 $0.00 $0.00 Red Shirts, no academies planned $ EMT Academy Instructors: Volunteer $40.00 $ $ $ $0.00 $0.00 $0.00 $0.00 Red Shirts, no academies planned $ CPR Instructors: Career $0.00 $ $ $0.00 $0.00 $0.00 $0.00 $0.00 $ CPR Instructors: Volunteer $ $ $ $ $ $ $ % $ Average of actuals -$ Support Academy Instructors: Career $0.00 $0.00 $0.00 $0.00 $0.00 $ $ % $0.00 Engagement of new Training Specialist -$ Support Academy Instructors: Volunteer $ $0.00 $ $1, $ $1, $2, % $3, Allowance for leadership transition $2, Other Instructors: Career $0.00 $ $0.00 $0.00 $ $0.00 $0.00 $0.00 Engagement of new Training Specialist $ Other Instructors: Volunteer $2, $ $0.00 $0.00 $0.00 $0.00 $0.00 $12, Increased for two annual academies $12, Other Instructors: From Outside Agencies $0.00 $ $ $24.98 $0.00 $7, $14, % $12, Increased for two annual academies $5, CERT Instructors: Volunteers $ $0.00 $ $ $0.00 $0.00 $40.00 $0.00 Engagement of new Training Specialist $ Off Duty Training Suppression: Career $0.00 $7, $2, $4, $3, $4, $1, % $1, Down for new quarterly training -$2, Off Duty Training EMS: Career $0.00 $17, $8, $3, $ $0.00 $0.00 $ Allowance $ Educational Materials: General/On-Going $1, $1, $ $ $ $1, $ % $11, New digital programs and tools... $10, Educational Materials: Consumables & Props $1, $1, $ $70.59 $3, $1, $13, % $5, $4,000.00
5 New District Sub Approved 2018 's 's 2019 Change from Educational Materials: Fire Academy $1, $1, $ $0.00 $4, $6, $8, % $8, Increased for two annual academies $2, Educational Materials: EMT Academy $43.15 $66.38 $55.71 $97.49 $0.00 $0.00 $ $ Red Shirt program growth? $ Educational Materials: Support Academy $0.00 $0.00 $0.00 $74.99 $0.00 $ $ % $ Larger allowance for leadership transition $ South King County Fire Training Consortium $0.00 $0.00 $0.00 $85, $63, $65, $75, % $75, SKCFTC. Fee based on user numbers $10, Computer Training Website $2, $2, $2, $3, $1, $3, $ % $2, Based on six year average ('13-'18)... -$ Legislative: Training Registration Costs $ $1, $40.00 $ $ $1, $1, % $ Based on average of actuals $ Legislative: Training Related Travel Costs $1, $2, $2, $2, $ $1, $1, % $1, Based on average of actuals $ Administration: Training Registration Costs $3, $3, $ $3, $ $3, $2, % $2, Based on average of actuals $ Administration: Training Related Travel Costs $9, $7, $4, $7, $1, $1, $3, % $5, Based on average of actuals $4, Suppression: Registration Costs Career Staff $1, $2, $6, $3, $4, $5, $2, % $7, Includes Bluecard Instructor status... $2, Suppression: Registration Costs Volunteers $ $ $3, $ $ $1, $2, % $2, $1, EMT Training: Registration Costs Career Staff $ $ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $ EMT Training: Registration Costs Volunteer $ $0.00 $ $0.00 $0.00 $0.00 $0.00 $0.00 No plans to run a basic EMT academy $ Suppression/EMT Training: Related Travel Cost $7, $5, $4, $6, $2, $3, $2, % $3, $ Fire Academy: Registration Related Costs $4, $2, $ $0.00 $2, $4, $5, % $5, Increased for two annual academies $1, Fire Academy: Travel Related Costs $ $ $0.00 $0.00 $ $4, $2, % $2, $1, Facilities: Training Registration Costs $0.00 $0.00 $0.00 $0.00 $0.00 $ $ % $1, $ Facilities: Training Related Travel Costs $0.00 $0.00 $0.00 $0.00 $0.00 $ $ % $1, $ Maintenance: Training Registration Costs $0.00 $0.00 $0.00 $0.00 $0.00 $ $ % $1, $ Maintenance: Training Related Travel Costs $ $ $0.00 $44.53 $0.00 $ $ % $1, $ TRAINING COSTS & EXPENSES TOTALS: $60, $96, $56, $127, $103, $140, $149, % $179, $39, Percentage of actuals (WO ALS): 1.33% 2.10% 1.19% 2.68% 2.90% 3.09% 4.02% 3.86% Percentage of proposed budgets EQUIPMENT COSTS & EXPENSES: New Equipment: Fire Suppression & Rescue $3, $2, $64.51 $4, $2, $5, $6, % $40, New 24' ladders, TIC's and more $35, New Equipment: EMS & BLS $1, $1, $1, $17, $12, $10, $30, % $12, Average of $2, New Equipment: Wildland Firefighting $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1, New line item $1, New Tools & Minor Equipments: Facilities $ $ $98.16 $ $1, $1, $ % $ Average of $ New Tools: Fleet $57.77 $ $ $42.65 $ $1, $ % $ Average of $ Repair & Maintain: Radios & Pagers $ $1, $ $ $87.88 $3, $ % $1, Allowance... -$1, Repair & Maintain: Fire Suppression Equipment $2, $3, $2, $1, $1, $5, $3, % $2, Average of $2, Repair & Maintain: EMS & BLS Equipment $1, $0.00 $ $ $0.00 $2, $ % $ Average of $1, Testing: Hose & Ladder Annuals $8, $7, $8, $10, $9, $9, $9, % $10, Annual testing allowance $ Testing: SCBA Testing/Maintenance $2, $12, $12, $1, $2, $0.00 $3, $4, Allowance only $4, Testing: Mobile/Trailer Generator Units $0.00 $4, $ $ $ $1, $ % $ Allowance only -$ County 800 Mhz Radio System (Equipment Costs) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $38, $0.00 Radio purchase, repair & maintenance... $ Health and Fitness Equipment $2, $5, $0.00 $0.00 $ $ $ % $0.00 No new equipment planned for -$ Purchase: SCBA's & Supporting Equipment $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Replace all SCBA's in '31 ($500,000 +) Transfers In: From Other District Funds/Accounts $0.00 $0.00 $0.00 Moneys from Equipment Reserves EQUIPMENT COSTS & EXPENSES TOTALS: $23, $40, $26, $36, $31, $38, $92, % $73, $34, Percentage of actuals (WO ALS): 0.51% 0.87% 0.55% 0.76% 0.90% 0.86% 2.48% 1.58% Percentage of proposed budgets
6 New District Sub Approved 2018 's 's 2019 Change from SUPPLY COSTS & EXPENSES: Supplies: Administration & Office $4, $5, $3, $3, $2, $2, $1, % $2, Rebranding? Costs of such? -$ Supplies: Fire Suppression & Rescue $4, $3, $4, $2, $3, $5, $8, % $4, Average of $ Supplies: EMS & BLS $11, $9, $15, $7, $9, $15, $6, % $9, Average of $5, ALS Supplies $19, $26, $20, $13, $ $0.00 $0.00 $0.00 Eliminate Line Item in Supplies: AED & AED Maintenance $7, $3, $6, $8, $12, $5, $ % $ Equal to 2018 forecasted total -$4, Household Supplies (Facilities) $2, $2, $3, $2, $2, $2, $3, % $2, Average of $ Shop Supplies (Fleet) $4, $5, $3, $3, $4, $4, $4, % $4, Average of $ Radio Parts & Batteries $2, $2, $15.52 $3, $0.00 $2, $ % $12, Investigating new SCBA rechargables $10, Wildland Firefighting Supplies & Equipment $0.00 $0.00 $0.00 $0.00 $4, $6, $6, % $1, Supplies only, new equipment line above -$4, State Trauma Grant Expense $1, $0.00 $2, $1, $1, $1, $1, % $1, Need to track costs against grant $ Fire Prevention Week & Educational Materials $2, $3, $2, $2, $2, $3, $1, % $2, Average of $ Public Safety Store $1, $2, $2, $3, $3, $5, $ % $1, Average of is $2, $4, CPR Program Supplies $ $10.00 $35.25 $ $64.57 $ $ % $0.00 No allowance at this time -$ Safety Supplies $ $ $0.00 $ $ $ $ % $ Average of $ SUPPLY COSTS & EXPENSES TOTALS: $63, $64, $63, $53, $47, $52, $35, % $43, $9, Percentage of actuals (WO ALS): 1.39% 1.40% 1.34% 1.12% 1.33% 1.16% 0.96% 0.93% Percentage of proposed budgets UNIFORMS & PERSONAL PROTECTION EQUIPMENTS COSTS & EXPENSES: FF/EMT Uniforms (Career) $4, $1, $3, $1, $12, $7, $9, % $7, Investigating/Including winter coats? $ Paramedics/EMS Uniforms (Career) $1, $1, $ $ $ $0.00 $0.00 $0.00 Delete as a budget line item in 2023 $ FF/EMT Uniforms (Volunteer) $6, $8, $13, $8, $9, $10, $7, % $7, Investigating/Including winter coats? -$2, Personal Protective Equipment (PPE)(Career) $4, $ $1, $15, $24, $50, $21, % $15, See replacement schedule started $35, Personal Protective Equipment (PPE)(Volunteer) $23, $3, $ $3, $0.00 $25, $8, % $15, See replacement schedule started $10, UNIFORMS & PERSONAL PROTECTION EQUIPMENTS COSTS & EXPENSES TOTALS: $40, $16, $19, $28, $46, $92, $47, % $45, $47, Percentage of actuals (WO ALS): 0.90% 0.36% 0.40% 0.60% 1.31% 2.04% 1.29% 2.04% Percentage of proposed budgets VEHICLE & FLEET COSTS & EXPENSES: Motor Fuel: All Vehicles Excluding Aid Cars $18, $15, $12, $9, $9, $13, $8, % $9, Forecast based on estimated 2018 total -$3, Motor Fuel: Aid Cars $32, $28, $21, $15, $17, $23, $16, % $20, Forecast based on estimated 2018 total -$2, Machine To Machine Communication Service $0.00 $0.00 $0.00 $0.00 $7, $7, $6, % $7, Forecasted for '18. Investigate/Reduce -$ Maintenance & Repair: Non Aid Cars $2, $3, $2, $1, $4, $15, $13, % $4, Average of $10, Maintenance & Repair: Aid Cars $6, $7, $11, $6, $5, $10, $100, % $7, Average of $2, Maintenance & Repair: Outside Provider $0.00 $7, $ $0.00 $6, $10, $3, % $2, Average of $7, Vehicle Towing $ $ $1, $ $ $ $ % $ Allowance (Average of '13-'18: $588.75) $ Purchase: EMS & Aid Cars $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $214, $0.00 Next scheduled purchase is in Purchase: Fire Suppression & Rescue Apparatus $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $450, Next scheduled purchase is in Purchase: Command & Utility Vehicles $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Next scheduled purchase is in 2025 Transfers In: From Other District Funds/Accounts $0.00 -$214, $450, Moneys from Fleet Reserves VEHICLE & FLEET COSTS & EXPENSES TOTALS: $60, $63, $50, $33, $52, $79, $148, % $53, $25, Percentage of actuals (WO ALS): 1.33% 1.37% 1.06% 0.71% 1.46% 1.75% 4.01% 1.75% Percentage of proposed budgets
7 New District Sub Approved 2018 's 's 2019 Change from BUILDING & GROUNDS COSTS & EXPENSES: Utilities: Telephone Service $15, $13, $13, $16, $18, $18, $14, % $7, Renegotiated contract (Oct '18-Oct '20) -$10, Utilities: Heating Fuel $18, $24, $16, $13, $17, $22, $14, % $18, Average $4, Utilities: Power $32, $27, $28, $27, $25, $25, $21, % $27, Average $2, Utilities: Sewer $5, $5, $6, $5, $5, $6, $6, % $5, Average $ Utilities: Water $9, $8, $10, $12, $9, $10, $9, % $10, Average $ King County Surface Water Management Fees $9, $6, $8, $8, $11, $13, $8, % $13, County increased fees in 2017 $ Services: Fire Extinguisher & Alarm Monitoring $1, $2, $3, $4, $2, $10, $3, % $4, Based on forecasted total for $5, Services: Garbage $5, $4, $5, $4, $5, $5, $5, % $5, Six year average including 2018 $ Services: Cable Services $0.00 $1, $1, $2, $3, $3, $1, % $2, Average $1, Backflow Stations 55, 56 & 58 $ $ $ $ $0.00 $ $ % $ Allowance only $ All Fixed Building Generators & UPS $ $1, $0.00 $ $15, $5, $ % $0.00 $16,000 next due in 2022 for UPS... -$5, Maintenance & Repairs: Grounds/Training Grounds $5, $9, $8, $17, $8, $100, $5, % $135, One project is SAR renovation $35, Maintenance & Repairs: Buildings $22, $31, $29, $34, $18, $100, $28, % $50, Specific projects not yet defined -$50, Station Upgrades $0.00 $39, $0.00 $45, $66, $0.00 $57, $50, Specific projects not yet defined $50, Note: If three line items immediately above total less than $200,000 (2018 Actuals) consider moving balance(s) to Facility Reserves Transfers In: From Other District Funds/Accounts $0.00 $0.00 $0.00 Moneys from Facility Reserves BUILDING & GROUNDS COSTS & EXPENSES TOTALS: $126, $176, $131, $194, $209, $320, $178, % $330, $10, Percentage of actuals (WO ALS): 2.78% 3.83% 2.77% 4.09% 5.89% 7.07% 4.80% 7.10% Percentage of proposed budgets DISASTER PREPARATION COSTS & EXPENSES: Disaster Preparedness: General $7, $3, $3, $3, $2, $5, $7, % $9, Service Agreement VashonBePrepared $4, Disaster Preparedness: VOV Alerting System $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3, Service Agreement VoiceOfVashon $3, Emergency Operations Center Support $ $11, $9, $10, $4, $25, $20, % $1, Reduced for EOC 2.0 completion (+/-) -$24, Disaster Communications Equipment $0.00 $0.00 $0.00 $0.00 $0.00 $5, $ % $0.00 Assumed zero for $5, Disaster Preparedness: Annual Subscriptions $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Satellite Phones & GIS Annual Fees? $ Disaster Preparedness: MRC Supplies $0.00 $0.00 $91.41 $0.00 $0.00 $5, $ % $3, Allowance. Retooling/Growing MRC -$1, Disaster Preparedness: CERT Supplies $1, $2, $ $ $0.00 $5, $1, % $4, Allowance. Similar growth as in $1, DISASTER PREPARATION COSTS & EXPENSES TOTAL: $9, $17, $13, $14, $7, $45, $28, % $21, $24, Percentage of actuals (WO ALS): 0.20% 0.38% 0.29% 0.31% 0.21% 0.99% 0.78% 0.45% Percentage of proposed budgets
8 New District Sub Approved 2018 's 's 2019 Change from Noteworthy: 2019 Property Levy Tax Income versus Operational Expenses Test Only: $4,683, Forecasted Property Levy Income Only SUMMARY OF PAST FIVE YEARS, PRESENT & NEXT FORECASTED BUDGETS: Test Only: $4,653, Forecasted Annual Expenses ALS Transition 01 Feb 17 Test Only: $30, Forecasted Surplus/Short Fall ALS Service Discontinued TOTAL ACTUAL EXPENSES (WO ALS): $4,565, $4,601, $4,757, $4,762, $3,764, $3,711, % Approved Budget (With ALS): $5,440, $5,445, $4,752, $5,472, $3,562, $4,530, $4,530, % $4,653, Preliminary/Estimated Budget $123, Total Actual Expenses (With ALS): $5,083, $5,307, $5,048, $5,154, $3,764, $3,711, % $4,653, Actual = Proposed for Calculations $4,653, Total Actual Revenue (With ALS): $5,513, $5,318, $4,797, $4,940, $3,461, $5,171, $4,361, % $5,364, Forecasted Total Revenues $192, Total Actual Operational Positive Revenue or Shortfall: $430, $11, $251, $214, $303, $641, $649, % $710, Forecasted Positive Revenues $68, Budget as a percentage of the previous year's budget: % 87.28% % 65.09% % % Percentage of Previous Budget 2017 Approved Deficit: -$453, SUMMARY OF ALL OF DISTRICT'S ACCOUNTS: Actuals Actuals Actuals Actuals Actuals Forecasted Current % of Total Forecasted Positive Revenues Allocated to Accounts End of Year Operational Funds/Account: $1,371, $1,383, $1,132, $917, $614, $1,256, $1,280, % $940, $339, $315, End of Year Petty Cash/Imprest Funds/Account: $2, $2, $2, $2, $2, $2, $2, % $2, $0.00 $0.00 End of Year General Reserve Funds/Account: $1,068, $1,074, $1,082, $1,092, $1,104, $1,102, $715, % $1,065, $350, $36, End of Year Fleet Reserve Funds/Account: $0.00 $0.00 $0.00 $0.00 $137, $287, $76, % $76, $450, $211, End of Year Facilities Reserve Funds/Account: $0.00 $0.00 $0.00 $0.00 $0.00 $100, $10, % $110, $100, $10, End of Year Equipment Reserve Funds/Account: $0.00 $0.00 $0.00 $0.00 $0.00 $100, $10, % $160, $150, $60, End of Year Volunteer Emergency Incentive (Staff Reserve) Funds/Account: $52, $53, $53, $53, $54, $54, $55, % $55, $0.00 $ Distibution of Positive Revenues out of Operational Funds: $1,050, End of Year Total for all Funds/Accounts: $2,494, $2,513, $2,269, $2,065, $1,913, $2,902, $2,149, % $2,410, $492, Note: Upon approval of a budget, the transfer of funds to other accounts shall be recorded via existing line items and BARS codes. The total amount of funds being planned for transfer in 2019 are: $1,050, The total amount of funds planned/approved for transfer in 2018 were: $350, Total amount of funds transferred into reserve accounts in 2018 are: $170, Total amount of funds transferred from reserve accounts into the operational account in 2018 are: $614,028.27
Page 1 TOTAL GENERAL FUNDS AVAILABLE $ 2,711,967 $ 2,835,667 $ 123,700 5%
San Juan Island EMS Proposed 2017 Budget October 24, 2016 Key Budget Assumptions and Changes From Original Expected Case Budget Presented June 30, 2016 The 2017 budget presented has been updated from the
More informationEast County Fire Rescue 2016 General Operating Budget
Revenues 308800-001-0000 Beg Bal Previous Year Rollover 150000.00 311100-000-0000 Property Tax Collected 1999536.00 311100-002-0000 Property Tax - Delinquent 10000.00 311105-000-0000 Admin Refund 5.00
More informationKEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT
KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT FY13/14 The KLFR&EMS District Mission is to provide exceptional fire protection and emergency medical services efficiently and cost-effectively
More informationKEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT
KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT FY12/13 The KLFR&EMS District Mission is to provide exceptional fire protection and emergency medical services efficiently and cost-effectively
More informationNORTH COUNTY FIRE PROTECTION DISTRICT PRELIMINARY BUDGET FY
NORTH COUNTY FIRE PROTECTION DISTRICT PRELIMINARY BUDGET FY 2016-2017 PROJECTED REVENUE Funding Source FY 15/16 inary / Property Taxes-Current Secured 12,333,881 Property Taxes-Prop. 8 Revaluation 180,000
More informationCash reserved for capital projects (impact fees) $ 1,197,524
August 2017 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for August 31, 2017; July 31, 2017 ; and August 31, 2016 Analysis of Cash Position 8/31/2017 8/31/2016 Cash
More informationCash reserved for capital projects (impact fees) $ 200,000
August 2014 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for August 31, 2014; July 31, 2014 ; and August 31, 2013 Analysis of Cash Position 8/31/2014 8/31/2013 Cash
More informationCash reserved for capital projects (Stations 2 and 5) $ 1,288,208
December 2017 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for December 31, 2017; November 30, 2017 ; and December 31, 2016 Analysis of Cash Position 12/31/2017
More informationNORTH COUNTY FIRE PROTECTION DISTRICT FINAL BUDGET FY
NORTH COUNTY FIRE PROTECTION DISTRICT FINAL BUDGET FY 2014-2015 PROJECTED REVENUE FY 14/15 FALLBROOK Funding Source Actual thru Preliminary Budget FY 13/14 6/30/2014 FY 14/15 FY 14/15 Property Taxes 11,459,500
More informationKEY LARGO FIRE RESCUE AND EMS DISTRICT FY ADOPTED BUDGET GENERAL FUND SUMMARY
ADOPTED BUDGET GENERAL FUND SUMMARY REVENUES Prior Year Millage Rate: 0.8223 Roll Back Rate: 0.7749 Taxable Value 2,809,005,588 Millage Rate : 0.9000 % over rollback rate 16.14% Ad Valorem Taxes (97% collection
More informationExamples of FTA Eligible Revenues by Category
Examples of FTA Eligible Revenues by Category A. TRANSPORTATION REVENUES DESCRIPTION OF REVENUES Includes regular and discounted cash fares, pre-purchased tickets or tokens, and cash contributions or donations
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 informationCash reserved for capital projects (impact fees) $ 200,000
July 2014 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for July 31, 2014; June 30, 2014 ; and July 31, 2013 Analysis of Cash Position 7/31/2014 7/31/2013 Cash 8,897,820
More informationCromwell Fire District Financial Statements March 31, 2019
Financial Statements March 31, 2019 Table of Contents Executive Overview 1-4 General Fund Budget Report - Summary Budget Report - Detail EMS Billing Report Projected Fund Balance Water Division Enterprise
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 informationELMORE COUNTY COMMISSION FY 2019 BUDGET
ELMORE COUNTY COMMISSION FY 2019 BUDGET Approved September 24, 2018 Operating Operating Revenues Expenditures General Funds Transfers In Transfers Out 001 General Funds 10,587,552 1,287,267 11,874,819
More 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 informationspokanevalleyfire.com spokane valley fire department Annual operating budget Adopted by the Board of Fire Commissioners November 14, 2016
spokanevalleyfire.com spokane valley fire department Annual operating budget Adopted by the Board of Fire Commissioners November 14, 2016»2017 Salary & Wages 802,180 Overtime 2,000 Overtime-Vacation Working
More informationBrownsburg Fire Territory 2017 Operating Budget (177)
2017 Budget 2017 Operating Budget (177) Line Cost 2017 2016 % Change Item Description Qty Each Proposed Final Budget from 2016 113 Fire Chief Pay $89,500.00 $87,725.10 Fire Chief Pay $89,500.00 $87,725.10
More informationOcean City-Wright Fire Control District Agenda Tentative Budget Hearing Thursday, September 6, 2018 at 5:01 p.m.
Ocean City-Wright Fire Control District Agenda Tentative Budget Hearing Thursday, September 6, 2018 at 5:01 p.m. 1. Discuss proposed millage rate as a 10.96 percent change of rolled back rate of 2.4784
More informationCHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019
CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019 GENERAL FUND BUDGET HIGHLIGHTS The General Fund finances the day-to-day provision of library services for Charleston County. The Library
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 informationCROMWELL FIRE DISTRICT MEETING OF THE BOARD OF COMMISSIONERS
CROMWELL FIRE DISTRICT MEETING OF THE BOARD OF COMMISSIONERS Tuesday, December 18, 2018, 7:00 PM Coles Road Firehouse, 105 Coles Road Cromwell, CT 06416 AGENDA I. Call to Order and Attendance - Pledge
More informationBrownsburg Fire Territory 2018 Operating Budget (177)
Line Cost 2018 2017 Item Description Qty Each Proposed Final Budget 113 Fire Chief Pay $90,395.00 $89,500.00 Fire Chief Pay 1 $90,395.00 $90,395.00 $89,500.00 114 Administrative Assistant $35,000.00 $25,000.00
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $0.00 $0.00 $0.00 Total Cash $0.00 $0.00 $0.00 Revenue REVENUE
More informationVillage of North Palm Beach FY Council Budget Workshop. Property & Casualty Insurance Public Safety Community Development August 30, 2017
Village of North Palm Beach FY 2017 2018 Council Budget Workshop Property & Casualty Insurance Public Safety Community Development August 30, 2017 Tonight s Meeting Agenda FY 2018 Summary of Budget Changes
More informationFY BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements)
FY 2008-09 BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) $13,000,000 $12,000,000 $11,000,000 $10,000,000 $9,000,000
More informationFIRE DEPARTMENT SPECIAL REVENUE FUND 40
FIRE DEPARTMENT SPECIAL REVENUE FUND 40 ANNUAL BUDGET ESTIMATE - REVENUE Amended - 2017-2018 CITY OF BREVARD FY 2016-2017 2015-2016 2016-2017 6/30/2017 2016-2017 2017-2018 Account Actual ($) Budget ($)
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 informationSOUTH KING FIRE & RESCUE OPERATING AND CAPITAL BUDGETS. November 28, 2017 FINAL
SOUTH KING FIRE & RESCUE 2018 OPERATING AND CAPITAL BUDGETS November 28, 2017 FINAL 2018 BUDGET INTRODUCTION South King Fire & Rescue, also known as King County Fire Protection District #39, serves a population
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 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 informationKITTITAS VALLEY FIRE & RESCUE. Financial Report. For the Year Ended December 31, 2015
KITTITAS VALLEY FIRE & RESCUE Financial Report For the Year Ended December 31, 2015 Table of Contents Finance Overview... 3 Description of Funds... 3 Finance Committee... 3 Contact Information... 3 Division
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 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 informationAccount Number Title Period Fiscal Budget % of Total Balance General Fund - 018
Expenditure Starting Account Number: 018-522-11-10-01 Commissioner Salaries Ending Account Number: 337-597-00-00-00 Transfer Out Period: 2016 - Nov Account Number Title Period Fiscal Budget % of Total
More information$0.00 $217, $217, ($19,305.00) $23, $4, ($14,000.00) ($14,000.00)
Budget Summary 1 3 General Government s 1 5 Board Of Commissioners s 1 21 Law Library s 1 31 County Administration s 1 40 County Auditor s 1 41 County Treasurer s 1 42 County Assessor s 1 43 Public Examiners
More informationANNUAL REPORT. CITY OF DuPONT. MCAG No Submitted pursuant to RCW to the STATE AUDITOR S OFFICE
ANNUAL REPORT MCAG No. 0576 Submitted pursuant to RCW 43.09.230 to the STATE AUDITOR S OFFICE FOR THE FISCAL YEAR ENDED DECEMBER 31, 2009 MCAG NO. 0576 STATEMENT C-4 FUND RESOURCES AND USES ARISING FROM
More information*** Waseca County ***
1 FUND 2 DEPT DEPT 1:23AM 1-2---613 Salaries & Wages - Regular Ft 1-2---615 Salaries & Wages - Regular PT 1-2---6111 Per Diems 1-2---615 Life Insurance - County Share 1-2---6153 Health Insurance - County
More informationGENERAL FUND Revenues
GENERAL FUND Revenues The General Fund is the general operating fund of the City and encompasses the major activities of the City excluding utilities. The activities of fire and police services, street
More informationKeizer Fire District General Fund Resources FY 2017/2018
General Fund Resources ACTUAL ACTUAL BUDGET Acct. # RESOURCES BUDGET BUDGET BUDGET 1,556,397 1,971,138 2,400,000 Net Working Capital 3,200,000 3,200,000 3,200,000 3,632,311 3,938,239 4,114,789 4010 Taxes,
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 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 information2019 preliminary operating and capital budgets
Slide 1 Standing Policy Committee on Protection and Community Services and Parks March 8 th, 2019 2019 preliminary operating and capital budgets Winnipeg Fire Paramedic Service Slide 2 Service insights
More informationSeptember 2017 Monthly Financial Report
GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,269,075 $ 158,460,148 $ 164,069,809 $ 5,609,661 3.5% Expenditures $ 472,660,334 $ 163,254,649 $ 157,168,629 $ 6,086,020 3.7% Revenue Over
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 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 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 CURRENT REVENUE BUDGET MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements)
FY 2007-08 CURRENT REVENUE BUDGET MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) $13,000,000 $12,000,000 $11,000,000 $10,000,000 $9,000,000
More informationEast Jefferson Fire Rescue
East Jefferson Fire Rescue 2015 Budget INTRODUCTION East Jefferson Fire Rescue (Jefferson County Fire Protection District No. 1) serves a population of approximately 22,000 citizens with a service area
More informationTruckee Meadows Fire Protection District BUDGET FISCAL YEAR 17/18
Truckee Meadows Fire Protection District BUDGET FISCAL YEAR 17/18 Funds FY17/18 General Fund- Revenues of $27.5M and Expenses of $27.9M Capital Project Fund Revenues of $760,000 & Expenses of $12.6M Special
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 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 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 informationFinal Budget. Laramie County Fire District #2. Budget Hearing Information Location: 5800 N. College Drive
FY 7/1/18-6/30/19 Laramie County Fire District #2 5800 N. College Drive Cheyenne, WY 82009 307-632-5400 Laramie County Budget Hearing Information Location: 5800 N. College Drive Date: 7/9/2018 Time: 7:00
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total Cash $1,510,361.01
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles
More information$/. $ ]00, ' Z.00, $ 2.0C,l!W.00
Southern Manatee Fire Rescue District FY2018 Amended Revenue Summary Adopted FY15 Adopted FY16 Adopted FY17 Adopted FY18 Revenue Fund Balance Carried Forward* Ad Valorem @ 95% Non-Ad Valorem @ 95% Special
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 informationGENERAL FUND Revenues
GENERAL FUND Revenues The General Fund is used to account for general purpose revenues, which are used to fund general governmental services, excluding utilities. Following are descriptions of the City's
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 informationAdopted FY17. General Fund Impact Fees $ 4,801, $ 9,030, $ $ 150, $ 24, $ 467, $ 2, $ 48, $ 23,160.
Southern Manatee Fire Rescue District FY2019 Proposed Revenue Summary Revenue Fund Balance Carried Forward* Ad Valorem @ 95% Non-Ad Valorem @ 95% Special Revenue - Impact Fees Special Revenue - Interest
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 informationFund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD
Summary Summary Fund FY 2015 FY 2016 YTD Original Budget Adjustments Current Budget July August FY 2018 YTD RESERVE BALANCE JULY 1st General Fund - 01 13,904,831 17,813,647 19,406,290 19,406,290 10,340,828-10,340,828
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: Yes Include Pre-s: No 101 GENERAL MTD YTD 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total $1,510,361.01
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No 101 GENERAL Cash MTD YTD 101-0000-11010 GENERAL $1,661,903.57 $1,661,903.57 $1,661,903.57 Total Cash $1,661,903.57
More informationFIRE & RESCUE COMPANIES, VOLUNTEER
Mission Statement The Volunteer Fire & Rescue Companies will ensure the delivery of quality, efficient, and effective fire protection, emergency medical services and safety education to the community of
More informationYOE FIRE COMPANY AMBULANCE SERVICE, INC.
YOE FIRE COMPANY AMBULANCE SERVICE, INC. FINANCIAL STATEMENTS YEARS ENDED DECEMBER 31, 2008 AND 2007 C O N T E N T S INDEPENDENT AUDITOR S REPORT... 1 FINANCIAL STATEMENTS STATEMENTS OF ASSETS, LIABILITIES
More informationSHORELINE FIRE DEPARTMENT
SHORELINE FIRE DEPARTMENT 2012 BUDGET INTRODUCTION The Shoreline Fire Department serves a population of 55,000 citizens within the City of Shoreline in an area of approximately 14 square miles. In addition,
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 informationPUBLIC SAFETY ~ Fire Department Administration
PUBLIC SAFETY ~ Fire Department Administration Fire Chief Deputy Chief Operations Administrative Assistant II EMS Captain Fire Prevention Captain Battalion Chief Battalion Chief Battalion Chief Part Time
More informationFire. Mission Statement
Mission Statement It is the mission of the Butte County Department to provide professional services to protect lives, property, and environment to residents working or traveling within the unincorporated
More informationRotterdam-Princetown. FIRE DISTRICT No. 5 PROPOSED 2019 BUDGET SUMMARY. Total Appropriations $ 393, Estimated Revenues $
Rotterdam-Princetown FIRE DISTRICT No. 5 PROPOSED 2019 BUDGET SUMMARY Total Appropriations $ 393,000.00 Less: Estimated Revenues $ Estimated Prior Years Unexpended Balance Amount to be Raised by Real Property
More informationORDINANCE NO. 320 I. ESTIMATED CASH ON HAND MAY 1, ,000.00
ORDINANCE NO. 320 ANNUAL BUDGET AND APPROPRIATION ORDINANCE OF THE WINFIELD FIRE PROTECTION DISTRICT IN DUPAGE COUNTY, STATE OF ILLINOIS, FOR FISCAL YEAR BEGINNING MAY 1, 2017 AND ENDING APRIL 30, 2018
More informationBUSINESS PLAN. Adopted: March 26, Business Plan 1
BUSINESS PLAN Adopted: March 26, 2018 2018 Business Plan 1 INTRODUCTION Spokane County Fire District 4, located in North Spokane County, provides emergency services from 10 stations to an area of over
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 information4. QUESTIONS AND INFORMATIONAL COMMENTS FROM COMMITTEE MEMBERS AND STAFF
1. OPENING CEREMONIES 1.1. Call the Meeting to Order 1.2. Roll Call 1.3. Pledge of Allegiance MORAGA-ORINDA FIRE DISTRICT BOARD OF DIRECTORS FINANCE COMMITTEE MEETING AGENDA September 1, 2011 7:00 P.M.
More informationSOUTHERN MARIN FIRE PROTECTION DISTRICT BUDGET DETAIL
SOUTHERN MARIN FIRE PROTECTION DISTRICT DETAIL - LINE ITEM SUMMARY ACTUAL FINAL % Change PY $ Incr/(Decr) REVENUES Schiffmann Property Taxes 11,261,000 11,501,025 11,986,000 6.4% 725,000 Schiffmann Special
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 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 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 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 informationWelcome. City of Grovetown Budget Hearing
Welcome City of Grovetown 2019 Budget Hearing December 3, 2018 1 Agenda Methodology 2019 General Fund Revenue Projections 2019 General Fund Projected Expenditures SPLOST & Capital Improvement Projects
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 information2016 SAFER GRANT AWARD. Clallam County Fire District No.3
2016 SAFER GRANT AWARD Clallam County Fire District No.3 Special Meeting Overview Purpose is for staff to provide information to the Board of Commissioners regarding; Financial ability to implement the
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 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 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 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 informationActual Actual
Apparatus Fund Fund Description Fund 21 Special Revenue Fund Type The Apparatus Fund is a special revenue fund designated for the purchase of emergency response apparatus. Requirements for this fund are
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 informationBOARD ACTUAL APPROVED DEPARTMENT CAO EXPENDITURES EXPENDITURES REQUEST RECOMMENDED ACCOUNT CLASSIFICATION
COUNTY OF MADERA Department: FIRE-CHUKCHANSI BUDGET UNIT EXPENDITURE DETAIL INDIAN CASINO (05010) BUDGET FOR THE FISCAL YEAR 2017-18 Function: Public Protection Activity: Fire Protection Fund: General
More informationSOUTHERN MARIN FIRE PROTECTION DISTRICT BUDGET DETAIL
SOUTHERN MARIN FIRE PROTECTION DISTRICT BUDGET DETAIL BUDGET - LINE ITEM SUMMARY ACTUAL ACTUAL ACTUAL REVENUES Property Taxes: Schiffmann Secured and Unsecured 10,348,380 11,125,356 11,891,780 12,300,000
More informationSOUTH SNOHOMISH COUNTY FIRE & RESCUE REGIONAL FIRE AUTHORITY
SOUTH SNOHOMISH COUNTY FIRE & RESCUE REGIONAL FIRE AUTHORITY From left to right: Bob Meador, Benjamin Goodwin, David Chan, Chief Stedman, James Kenny, Jim McGaughey, Christopher Boyer, Richard Schrock
More informationOAKLAND COUNTY, MICHIGAN
PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 649,756 619,025 619,025 668,547 722,030 631,117 681,437 681,437 630005 Access Fees Oakland 278,620
More informationSTATEMENT OF PURPOSE EMERGENCY SERVICES MANAGEMENT DIVISION 51
FIRE DEPARTMENT STATEMENT OF PURPOSE To ensure that the community s emergency resources and prevention services are effectively and efficiently delivered and managed. The fire department provides response
More informationSNO-ISLE LIBRARIES 2017 PROPOSED BUDGET NOVEMBER
Revenue 1 Sno-Isle Libraries 2017 Operating Revenue Introduction The total revenue proposed for 2017 including estimated beginning cash forward and transfers from reserves is $53,252,350. This is a $2,005,450
More informationKITTITAS VALLEY FIRE & RESCUE 2017 BUDGET
KITTITAS VALLEY FIRE & RESCUE 2017 BUDGET 1 P a g e KITTITAS VALLEY FIRE & RESCUE Station 21 at 2020 Vantage Highway Station 29 at 400 E. Mountain View Avenue Ellensburg, WA 98926 (509) 933-7232 BOARD
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 informationORDINANCE NO. 310 I. ESTIMATED CASH ON HAND MAY 1, ,000.00
ORDINANCE NO. 310 ANNUAL BUDGET AND APPROPRIATION ORDINANCE OF THE WINFIELD FIRE PROTECTION DISTRICT IN DUPAGE COUNTY, STATE OF ILLINOIS, FOR FISCAL YEAR BEGINNING MAY 1, 2015 AND ENDING APRIL 30, 2016
More information