ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY
|
|
|
- Ashlyn Ella Robinson
- 5 years ago
- Views:
Transcription
1 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Vacancy Factor, NonPICS Personal Services and PERS Pension Bonds Name OPE GF LF OF FF Nonlimited All Funds (33,373) 11,641 4,123 (17,609) Salaries & Benefits Subtotal (33,373) 11,641 4,123 (17,609) Temporary Appointments 5,160 2,284 7,444 Overtime 1, ,036 Shift Differential Other Differentials Vacancy Savings 7,338 22,697 1,983 Reconciliation (26,035) 41,264 9,108 (7,681) Total Services and Supplies Total Capital Outlay Total Special Payments TOTAL REQUESTS (26,035) 41,264 9,108 (7,681) TOTAL POSITIONS/FTE 107BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
2 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Cost of PhasedIn Progams and Onetime Increases Name OPE GF LF OF FF Nonlimited All Funds Salaries & Benefits Subtotal Temporary Appointments Overtime Shift Differential Other Differentials Reconciliation 4300 Professional Services 2,436,481 2,436, Facilities Rent and Taxes 503,905 99, , ,709 Total Services and Supplies 503,905 2,536, ,280 3,165,190 Total Capital Outlay Total Special Payments TOTAL REQUESTS 503,905 2,536, ,280 3,165,190 TOTAL POSITIONS/FTE 107BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
3 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Cost of Phasedout Progams and Onetime Costs Name OPE GF LF OF FF Nonlimited All Funds Salaries & Benefits Subtotal Temporary Appointments Overtime Shift Differential Other Differentials Reconciliation 4300 Professional Services (1,633,000) (1,633,000) 4625 Other PERS Costs (1,745) (1,745) 4700 Expendable Prop (69,032) (69,032) Total Services and Supplies (1,703,777) (1,703,777) 5900 Other Capital Outlay (140,783) (140,783) Total Capital Outlay (140,783) (140,783) 6107 Spec Pymt to Dept of Admin Svcs (10,578) (10,578) Total Special Payments (10,578) (10,578) TOTAL REQUESTS (1,855,138) (1,855,138) TOTAL POSITIONS/FTE 107BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
4 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Inflation and Price List Adjustments Name OPE GF LF OF FF Nonlimited All Funds Salaries & Benefits Subtotal Temporary Appointments Overtime Shift Differential Other Differentials Reconciliation 4100 Instate Travel 168 3,407 1,054 4, Out of State Travel Employee Training 247 3, , Office Expenses 243 5, , Telecommunications ,786 2,276 18, Data Processing 147 2, , Professional Services 1,555 37,828 17,475 56, Attorney General 11,131 21,599 4,125 36, Employee Recruitment & Develop Dues and Subscriptions Facilities Rental and Taxes 81, ,194 32, , Fuels and Utilities , , Facilities Maintenance 16 1, , Medical Services and Supplies Agency Program Related S & S 609 7, , Intraagency Charges 25,248 25, Other Services and Supplies 3,383 55,131 12,066 70, Expendable Prop ,401 1,520 8, IT Expendable Property 2 2, ,731 Total Services and Supplies 125, ,327 74, , BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
5 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Inflation and Price List Adjustments 5200 Technical Equipment 12,743 10,953 23, Data Processing Hardware 965 3,763 4,728 Total Capital Outlay ,506 10,953 28, OTHER SPEC PAYMENTSMEDICIAL SERVICES 2,813 2,813 Total Special Payments 2,813 2,813 TOTAL REQUESTS 128, ,833 84, ,618 TOTAL POSITIONS/FTE 107BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
6 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Fund Shifts Name OPE GF LF OF FF Nonlimited All Funds C8503 NRS 3; Hydro 2 (ba) ,144 47, ,514 (328,514) C8504 NRS 4; Hydro 3; Toxico ,144 50, ,970 (185,970) X7008 Prin Exec/ Mgr E (mms) X ,351 55, ,543 (115,543) Salaries & Benefits Subtotal 630,027 (630,027) Temporary Appointments Overtime Shift Differential Other Differentials Reconciliation 630,027 (630,027) 4100 Instate Travel 536 (536) 4125 Out of State Travel 111 (111) 4150 Employee Training 694 (694) 4175 Office Expenses 824 (824) 4200 Telecommunications 1,369 (1,369) 4250 Data Processing 353 (353) 4375 Employee Recruitment & Develop 29 (29) 4400 Dues and Subscriptions 31 (31) 4425 Facilities Rental and Taxes 16,599 (16,599) 4450 Fuels and Utilities 360 (360) 4475 Facilities Maintenance 49 (49) 4575 Agency Program Related S & S 337 (337) 4650 Other Services and Supplies (6,632) 4,095 (2,537) 4700 Expendable Prop (831) Total Services and Supplies 15,491 (18,028) (2,537) 107BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
7 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Fund Shifts (List by ORBITS accounts) Nonlimited All GF LF OF FF Funds 5200 Technical Equipment 120,000 (120,000) Total Capital Outlay 120,000 (120,000) (List by ORBITS accounts) Nonlimited All GF LF OF FF Funds 6257 Spec Pymt to Dept of State Police 2,537 2,537 Total Special Payments 2,537 2,537 TOTAL REQUESTS 768,055 (768,055) TOTAL POSITIONS/FTE 0/ BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
8 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Revenue Shortfalls Name OPE GF LF OF FF Nonlimited All Funds C1484 Info Systems Spec 4 (0.60) 25I ,040 45,648 (93,413) (93,413) C8503 NRS 3; Hydro 2 (ba) (5) (5.00) ,757 37,200 (629,784) (175,730) (805,514) C8504 NRS 4; Hydro 3; Toxicolo (1) (1.00) ,144 51,638 (186,782) (186,782) C3411 Env Engineer 2 (1) (1.00) ,856 49,028 (171,884) (171,884) C3715 Chemist 1 (1) (1.00) ,720 37,330 (107,050) (107,050) C3716 Chemist 2 (1) (1.50) ,488 45,340 (152,041) (75,701) (227,742) C5750 Env Law Spec (0.50) ,856 49,028 (85,942) (85,942) C8502 NRS 2 (2) (2.00) ,496 49,723 (84,467) (218,070) (302,537) Salaries & Benefits Subtotal (1,310,900) (669,964) (1,980,864) Temporary Appointments Overtime Shift Differential Other Differentials Reconciliation (1,310,900) (669,964) (1,980,864) 107BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
9 ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY Revenue Shortfalls 4100 Instate Travel (6,979) (11,681) (18,660) 4125 Out of State Travel (551) (1,559) (2,110) 4150 Employee Training (9,046) (10,013) (19,059) 4175 Office Expenses (10,741) (10,282) (21,023) 4200 Telecommunications (17,835) (31,907) (49,742) 4250 Data Processing (4,276) (2,874) (7,150) 4300 Professional Services (2,436,481) (337,983) (2,774,464) 4325 Attorney General (10,000) (10,000) 4375 Employee Recruitment & Develop (116) (127) (243) 4400 Dues and Subscriptions (401) (357) (758) 4425 Facilities Rental and Taxes 4450 Fuels and Utilities (1,519) (8,201) (9,720) 4475 Facilities Maintenance (391) (347) (738) 4525 Medical Services and Supplies 4575 Agency Program Related S & S (1,345) (7,586) (8,931) 4650 Other Services and Supplies (68,387) (211,991) (280,378) 4700 Expendable Prop (10,833) (17,707) (28,540) Total Services and Supplies (2,578,901) (652,615) (3,231,516) 5200 Technical Equipment (115,653) (90,108) (205,761) Total Capital Outlay (115,653) (90,108) (205,761) 6730 Spec Pymt to Dept of Transportation (268,084) (268,084) Total Special Payments (268,084) (268,084) TOTAL REQUESTS (4,273,538) (1,412,687) (5,686,225) TOTAL POSITIONS/FTE (11)/(12.60) 107BF09 _X_ Agency Request Governor's Recommended Legislatively Adopted Budget Page
Debt Service SCR:
Programs and Activities Debt Service SCR: 050000000000 The General Fund portion of ODFW s Debt Service budget is used to repay monies borrowed for deferred maintenance projects. Projects include maintenance
Oregon Department of Fish and Wildlife PROPAGATION Organization Chart COMMISSION DIRECTOR DEPUTY DIRECTOR OF FISH & WILDLIFE PROGRAMS
PROPAGATION 2011-13 Organization Chart COMMISSION DIRECTOR DEPUTY DIRECTOR OF FISH & WILDLIFE PROGRAMS DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS FISH DIVISION WILDLIFE DIVISION HUMAN RESOURCES DIVISION
Fish Division Marine and Columbia River Fisheries Program
Fish Division Marine and Columbia River Fisheries Program 20172019 Organization Chart GOVERNOR COMMISSION DIRECTOR DEPUTY DIRECTOR OF FISH & WILDLIFE PROGRAMS DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS
Debt Service SCR:
Debt Service SCR: 050-01-00-00000 Programs and Activities The General Fund portion of ODFW s Debt Service budget is used to repay monies borrowed for deferred maintenance projects. Projects include maintenance
State Police Enforcement
State Police Enforcement Program and Activities ODFW will provide $23.4 million during the 2013-15 biennium to Oregon State Police (OSP) Fish and Wildlife Division. The primary mission of the OSP Fish
City 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
ADMINISTRATION Organization Chart GOVERNOR COMMISSION DIRECTOR DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS
ADMINISTRATION 201719 Organization Chart GOVERNOR COMMISSION DIRECTOR DEPUTY DIRECTOR OF FISH & WILDLIFE PROGRAMS DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS FISH DIVISION WILDLIFE DIVISION HUMAN RESOURCES
Legislatively Adopted Budget. Child Support Enforcement Automated System
Legislatively Adopted Budget Child Support Enforcement Automated System Organizational Change Coordinator Positions: FTE:.00 Business and Functional Design Manager Positions: FTE:.00 Project Executive
Employee Relations. Municipal Manager. Employee Relations Administration. Classification & Employee Services. Police/Fire Retiree Medical Liability
Employee Relations Municipal Manager Employee Relations Administration Management Services Police/Fire Retiree Medical Liability Classification & Employee Services Police/Fire Retiree Medical Admin / General
OREGON MILITARY DEPARTMENT
OREGON MILITARY DEPARTMENT 2013 Joint Ways and Means Public Safety Sub-Committee Presentation-Phase 2 J. Michael Caldwell Brigadier Deputy Director 1 Presentation Outline Budget detail by program: Base
The University of Texas Pan American Operating Expenses by Object Detail For Twelve Months Ended August 31, 2015
The University of Texas Pan American Operating Expenses by Object Detail For Twelve Months Ended August 31, 2015 Exp Category Dr Object Desc Expenditure Type Sum of Total BOOKS Capital Purchases Clearing
City 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
Department of Labor and Workforce Development Share of Total Agency Operations (GF Only) ($ Thousands)
8, Department of Labor and Workforce Development Share of Total Agency Operations (GF Only) 7, The Department's GF budget grew by $5.5 million (11%) between FY8 and the FY18 Governor's Request--an average
Agency of Natural Resources FY2016. Budget Documents
Agency of Natural Resources FY2016 Documents Agency of Natural Resources Table of Contents Page # Agency Mission, of Departments and Key Issues 3 Central Office Mission, of Divisions, Appropriations, and
CITY 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
APPENDICES TABLE OF CONTENTS. A Direct Cost by Expenditure Type A-1. B Overhead Charges by Fund B-1
APPENDICES TABLE OF CONTENTS Appendices Page A Direct Cost by Expenditure Type A-1 B Overhead Charges by Fund B-1 C Function Cost by Fund C-1 Function Cost by Fund-Comparison Current to Budget Year C-1
The University of Texas Pan American Operating Expenses by Object Detail For Year Ended August 31, 2014
The University of Texas Pan American Operating Expenses by Object Detail For Year Ended August 31, 2014 Exp Category Dr Object Desc Expenditure Type Total BOOKS Capital Purchases Clearing Library Books
ALL DEPARTMENTS. Town of Astatula FINAL BUDGET FINAL BUDGET HEARING ,000 CASH CARRY FORWARD. Income 310.
Income 310.000 Taxes CASH CARRY FORWARD $ 7.5 60,000 311.100 Ad Valorem Taxes 366,726 314.100 Utility Service Tax-Electricity 96,500 315.100 Communications Service Taxes 25,567 316.100 Occupational License
CAPITAL BUDGETING Organization Chart GOVERNOR COMMISSION DIRECTOR DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS
CAPITAL BUDGETING 2019-21 Organization Chart GOVERNOR COMMISSION DIRECTOR DEPUTY DIRECTOR OF FISH & WILDLIFE PROGRAMS DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS FISH DIVISION CAPITAL IMPROVEMENTS PROPAGATION
Fiscal Year 2019 Budget Request
STATE OF VERMONT OFFICE OF THE STATE TREASURER Beth Pearce State Treasurer Fiscal Year 2019 Request 1 of 108 Table of Contents Requests from the Office of the State Treasurer Summary 3 Administration 20
CITY 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
Fleet Management MISSION SERVICES BUDGET HISTORY BUDGET SUMMARY
Fleet Management Thomas Monarco, Manager 404 West Fontanero Street, Colorado Springs, CO 80907 (719) 385-6602 tmonarco@springsgov.com MISSION To deliver responsive support to meet the administrative, operating,
OFFICE OF EQUAL OPPORTUNITY
OFFICE OF EQUAL OPPORTUNITY Mayor Office - Equal Opportunity 1132 25 Resource Plan Department: Equal Opportunity Financial Summary Personnel Summary 24 25 24 Revised 25 Approved Division Revised Approved
SanGIS Revenue and Expenditure Report
To EXPENDITURE SUMMARY SALARIES & EMPLOYEE BENEFIT (EE510) $841,367 $612,224 72.8% $336,877 $949,101 $107,734 SERVICES & SUPPLIES (EE520) $550,141 $852,135 154.9% $276,862 $1,128,997 $578,856 OTHER CHARGES
Woodinville Fire & Rescue 2014 Annual Budget
2014 Annual Budget 2014 Annual Budget Contents Page No. 1. Chief's Message 2 2. Budget and Assumptions 3 3. Chart 4 4. Organization 5 5. by Fund Expense Fund 6-7 Benefit Charge Fund 8 Reserve Fund 9 Benefit
CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017
October 20, 2017 TO: SUBJECT: CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017 CONTACT PERSON: Noelle Mussen, Controller
Vermont Legislative Joint Fiscal Office
Vermont Legislative Joint Fiscal Office 1 Baldwin Street Montpelier, VT 05633-5701 (802) 828-2295 Fax: (802) 828-2483 MEMORANDUM To: House Committee on Appropriations From: Daniel Dickerson, Business Manager,
OFFICE OF PLANNING, DEVELOPMENT AND PUBLIC WORKS
OFFICE OF PLANNING, DEVELOPMENT AND PUBLIC WORKS OFFICE OF PLANNING, DEVELOPMENT & PUBLIC WORKS Municipal Manager Office of Planning, Development, and Public Works Administration 7110 Cemetery 7150 Financial
CITY 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
2004 Resource Plan. Department: Real Estate 28-1
2004 Resource Plan Department: Real Estate Financial Summary Personnel Summary 2003 2004 2003 Revised 2004 Approved Division Revised Approved FT PT Temp Total FT PT Temp Total Real Estate Services 5,494,910
Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, :00 P.M.
Town of HOLLY RIDGE PO Box 145 * Holly Ridge, NC 28445 * Phone (910) 329-7081 * Fax (910) 329-1593 Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, 2014 2:00 P.M. 1. Call
City of El Paso de Robles Operating and Maintenance Budget Four Year Financial Plan Fiscal Year to
EMERGENCY SERVICES: Department No. 220 All Divisions Total Employee Services 3,611,238 3,600,112 4,107,500 4,010,000 4,328,700 4,421,400 4,524,500 Total Maintenance & Operations 1,868,421 1,869,977 2,007,700
ST 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
CITY OF RIO GRANDE CITY MUNICIPAL BUDGET FOR FISCAL YEAR
MUNICIPAL BUDGET FOR FISCAL YEAR 2014 2015 This budget will raise more revenue from property taxes than last year s budget by an amount of $50,167, which is a 2.38% increase from last year s budget. The
BOARD OF APPEALS. Budget Presentation FY18 & FY19
BOARD OF APPEALS Presentation FY18 & FY19 OVERVIEW City departments must submit two-year budget proposals by February 21. Required by San Francisco Administrative Code Chapter 3.3(a) Before the submittal
The University of Texas System Administration Expenditure by Category Report Twevle Months Ended August 31, 2016
The University of Texas System Administration Expenditure by Category Report Twevle Months Ended August 31, 2016 Expenditure Catagory Account Description Total Capital Asset Purchases 82101 Purchase Of
State Police Enforcement
regon Department of Fish and Wildlife State Police Enforcement Program and Activities DFW will provide $22.32 million during the 2011-13 biennium to regon State Police (SP) Fish and Wildlife Division.
CITY 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
September 29 October 2, 2014
September 29 October 2, 2014 1 FY14 Totals (In Thousands) FY14 Expenditures Total Budget Total $19,413.6 Personal Svcs $ 2,356.2 Travel $ 505.3 Contractual $16,122.9 Commodities $ 425.7 Capital Outlay
Vermont Legislative Joint Fiscal Office 1 Baldwin Street Montpelier, VT (802) Fax: (802)
Vermont Legislative Joint Fiscal Office 1 Baldwin Street Montpelier, VT 05633-5701 (802) 828-2295 Fax: (802) 828-2483 MEMORANDUM To: House Committee on Appropriations From: Daniel Dickerson, Business Manager,
PUBLIC HEARING ON FISCAL YEAR BUDGET
PUBLIC HEARING ON FISCAL YEAR 2016-17 BUDGET Presenter: Greg Nyhoff, City Manager June 21, 2016 KEY MILESTONES TO DATE MILESTONES DATE Council and Executive team held a priority setting workshop October
Financial Statements. For the year ended March 31, (Unaudited)
Financial Statements For the year ended March 31, 2012 (Unaudited) Table of contents March 31, 2012 Summary of financial results - (unaudited) 1 Consolidated financial statements - (unaudited) Statutory
Financial Statements. For the year ended June 30, (Unaudited)
Financial Statements For the year ended June 30, 2012 (Unaudited) Table of contents June 30, 2012 Summary of financial results - (unaudited) 1 Consolidated financial statements - (unaudited) Statutory
Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015
REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324
QUARTERLY FINANCIAL REPORT
QUARTERLY FINANCIAL REPORT Fourth Quarter to Actuals Trend Analysis This document has been prepared by the Finance department. Please direct any inquiries to the Director, Reginald Lindsey at 913-573-5292
FISCAL YEAR BUDGET vs ACTUAL VARIANCE ANALYSIS QUARTER ENDING JUN 30, 2012
GENERAL FUND REVENUES 001.0000.311.010000 Ad Valorem Taxes 10 4,172,405 4,242,405 4,241,429 100.0% 001.0000.316.000100 Local Business Tax 10 180,000 180,000 42,518 23.6% Ad valorem tax revenues typically
Staffing Chart. Director Accounting & Financial Reporting Unit Discretionary. Financial Analyst
Department Staffing Chart Accounting & Financial Reporting Cost Center Number: 9205 Fiscal Year 2016-2017 Staffing Chart Director Accounting & Financial Reporting Specialist District Level Secretary 12
EXHIBIT I (revised 7-9-18) PMA SALARY SCHEDULE Effective July 9, 2018 Job Classification Salary Control Rate 311 CALL CENTER MANAGER $ 121,923 ACCOUNT MANAGER $ 114,362 ACCOUNTANT $ 80,907 ADAPTIVE RECREATION
GENERAL FUND REVENUES FUND 100 November 1, 2012 to April 30, 2013
GENERAL FUND REVENUES FUND 100 6 Months Property taxes 100.000.301.000PROPERTY TAX - CORPORATE 163,950 193,608 84,610 100.000.301.000PROPERTY TAX - Bonds/int 218,435 404,745 100.000.302.000PROPERTY TAX
Town of West Springfield
Town of West Springfield Fiscal Year 2018 Proposed Budget William C. Reichelt Mayor TABLE OF CONTENTS Mayor s Budget Message Budget Recap All Funds 1 GENERAL FUND BUDGET 2 Budget Recap General Fund 3 Revenue
CAPITAL BUDGETING Organization Chart GOVERNOR COMMISSION DIRECTOR DEPUTY DIRECTOR OF FISH & WILDLIFE PROGRAMS
CAPITAL BUDGETING 2019-21 Organization Chart GOVERNOR COMMISSION DIRECTOR DEPUTY DIRECTOR OF FISH & WILDLIFE PROGRAMS DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS FISH DIVISION WILDLIFE DIVISION HUMAN RESOURCES
Port of Port Angeles 2013 Budget Variance Report Operations 4th Quarter December 2013
Port of Port Angeles 2013 Budget Variance Report Operations 4th Quarter December 2013 Table of Contents 1. Operating Budget Variance (Narrative) 2. Operating Budget Variance Graphs 3. Operating Budget
Public Transportation
Public Transportation Municipal Manager Public Transportation Administration Marketing and Customer Service Program Planning Transit Operations and Maintenance Transit Planning Transit Operations Para
ADOPTED TWO YEAR OPERATING BUDGET FISCAL YEAR FISCAL YEAR
ADOPTED TWO YEAR OPERATING BUDGET FISCAL YEAR FISCAL YEAR PETER MAASS, MAYOR MICHAEL BARNES, VICE MAYOR ROCHELLE NASON, COUNCIL MEMBER NICK PILCH, COUNCIL MEMBER PEGGY McQUAID, COUNCIL MEMBER Penelope
CITY 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
Budget Rollup Report
Budget Rollup Report Human Rights Commission Section 4 FY 214 Budget Submission \ Report ID: VTPB-1 1-BUDRLLUP Run Date: 1/17/213 Run Time: 9:9 AM Budget Rollup Organization: 2281 - Human rights commission
Financial Statements. For the period ended September 30, (Unaudited)
Financial Statements For the period ended September 30, 2013 (Unaudited) Table of contents September 30, 2013 Summary of financial results - (unaudited) 1 Consolidated financial statements - (unaudited)
OAKLAND 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
FT 311 GIS TECHNICIAN $ $ $ $ $
Full/Part Time Grade Grade Title Step 1 Step 2 Step 3 Step 4 Step 5 Step 6 Effective Date FT 501 ACCOUNT CLERK I $ 26.9368 $ 28.2837 $ 29.6979 $ 31.1827 $ 32.7420 FT 510 ACCOUNT CLERK I PT $ 26.9368 $
Pikes Peak America s Mountain
Pikes Peak America s Mountain Preston Kimler, Manager 5069 Pikes Peak Highway, Cascade, CO 80809 (719) 385-7701 pkimler@springsgov.com MISSION To create an unforgettable Peak experience by developing and
Overview of the State Education Fund and K-12 Public School Funding
Overview of the State Education Fund and K-12 Public School Funding JOINT EDUCATION COMMITTEE C R A I G H A R P E R A N D T O D D H E R R E I D J O I N T B U D G E T C O M M I T T E E S T A F F A N D L
CITY 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
KEY 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
LAKE HELEN CITY COMMISSION First Public Budget Hearing Fiscal Year Millage Rate and Budget September 3, :00 P.M.
CALL TO ORDER: Mayor Snowden City of Lake Helen Volusia County, Florida CEREMONINAL MATTERS: 1. LEGISLATIVE PRAYER 2. PLEDGE OF ALLEGIANCE BUSINESS OF THE COMMISSION: Item 1 DELETIONS OR MODIFICATIONS
OAKLAND 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
Functional Line-Item Budget Review Based on Current FY 2011 Budget Chief Operating Officer
Chief Operating Officer - 9013 District High Operations Provide the overall supervision and coordination of all business-related matters. This encompasses Financial Management, Facilities Management, Information
$/. $ ]00, ' Z.00, $ 2.0C,l!W.00
![$/. $ ]00, ' Z.00, $ 2.0C,l!W.00](/thumbs/94/120107506.jpg "$/. $ ]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
Periods: 01/14-12/ vs 2014 Adopted Budget Adopted Budget Variance GENERAL FUND
GENERAL FUND TAXES 01-3100-3111 GENERAL PROPERTY TAXES 353,741 385,139 31,398.00 01-3100-3112 SPECIFIC OWNERSHIP TAX 41,860 41,500 360.00-01-3100-3131 COUNTY SALES TAX 738,539 750,000 11,461.00 01-3100-3132
NOTICE OF PUBLIC HEARING ON BUDGET
NOTICE OF PUBLIC HEARING ON BUDGET The City Council for the City of Mont Belvieu, Texas, will hold a public hearing on the FY 2018-2019 Proposed Budget on Monday, September 10, 2018, at 6:00 pm in the
Proposed 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
LYON COUNTY INDEX PAGE
18-19 INDEX PAGE SCHEDULE 1 TRANSMITTAL LETTER 1 INDEX 2 BUDGET MESSAGE 3 SCHEDULE S-1 4-5 SCHEDULE S-2 STATISTICAL DATA 6 SCHEDULE S-3 7 SCHEDULE A 8-9 SCHEDULE A-1 10-11 SCHEDULE A-2 12 GENERAL FUND
PROPOSED BUDGET
OVERVIEW OF THE 2018-19 PROPOSED BUDGET Richard H. Llewellyn, Jr. City Administrative Officer SUMMARY Budget Overview Revenues: Levels and Concerns Expenditures: Staffing, Pensions, and Concerns Financial
Financial Performance Report for the month ending July 31, 2016
Financial Performance Report 2017 for the month ending July 31, 2016 Finance Department 2255 West Berry Avenue, Littleton, Colorado 80120 littletongov.org Issued August 31, 2017 Revenues - At a Glance
Statement of Changes in Net Position
Statement of Changes in Net Position BIRMINGHAM AIRPORT AUTHORITY STATEMENT OF NET POSITION Actual 2017 Budget 2018 Proposed Budget 2019 % Change ASSETS Current Assets Cash and cash equivalents $ 33,584,557
City of Biddeford, Maine
City of Biddeford, Maine : Mooring Fees FY2019 Account Number: 31102 Revised 3/9/2018 FY19 FY16 Actual FY17 FY17 Actual FY18 FY18 YTD Dept Head Manager's Rec Personnel Services: $10,862 $11,214 $10,577
TABLE OF CONTENTS. Graphs 1-3. Statement of Net Assets 4-6. Statement of Revenues, Expenses and Changes in Net Assets 7. Statement of Cash Flows 8
Financial Statements November 30, 2011 TABLE OF CONTENTS Title Page Graphs 1-3 Statement of Net Assets 4-6 Statement of Revenues, Expenses and Changes in Net Assets 7 Statement of Cash Flows 8 Total Expenditures
Port of Port Angeles 2017 Actual to Budget Variance Report Operations 4th Quarter YTD December 2017 (excludes Capital Projects)
2017 Actual to Budget Variance Report Operations 4th Quarter December 2017 (excludes Capital Projects) Table of Contents 1. Actual to Budget Variance Explanation 2. Q4 comparison by year 2014 through 2017
SHERIFFS DEPARTMENTS FY14 BUDGET
SHERIFFS DEPARTMENTS FY14 BUDGET Sheriffs are elected county law enforcement officers selected by the voters of each of Vermont s 14 counties. The election is set forth in the Vermont Constitution, Art
FY 2017 APPROVED BUDGET. School Operating Budget
FY 2017 APPROVED BUDGET School Operating Budget Proposed by Superintendent February 17, 2016 Approved by the School Board March 15, 2016 Approved by the Board of Supervisors May 10, 2016 Approved by the
Chart V Expense Codes. Updated 21-MAY-18. Expense Category Category Title
Chart V Expense Codes Updated 21-MAY-18 PE PE Ttile Expense Category Category Title Expense Account Account Title 10 Salaries 4000 Salaries & Wages E4105 Faculty E4106 Staff E4107 Sal-Admin Increment E4108
Defense Contract Audit Agency
FY 2002 Amended Budget Submission Defense Contract Audit Agency (DCAA) June 2001 DCAA - 1 Operation and Maintenance, Defense-Wide Summary: (Dollars in Thousands) FY 2000 Price Program FY 2001 Price Program
TABLE OF CONTENTS. Graphs 1-3. Statement of Net Assets 4-6. Statement of Revenues, Expenses and Changes in Net Assets 7. Statement of Cash Flows 8
Financial Statements December 31, 2011 TABLE OF CONTENTS Title Page Graphs 1-3 Statement of Net Assets 4-6 Statement of Revenues, Expenses and Changes in Net Assets 7 Statement of Cash Flows 8 Total Expenditures
Philip J. LaTessa Syracuse City Auditor
Philip J. LaTessa Syracuse City Auditor THE ANNUAL ANALYTICAL EXAMINATION OF EXPENDITURES FOR THE CITY OF SYRACUSE Fiscal Year Ending June 30, 2005 Department of Audit City Of Syracuse City of Syracuse
Final Budget
2017-2018 Final Budget INTRODUCTION Letter of Transmittal Table of Contents Budget Message 2017-2018 FINAL Budget Table of Contents I II III SUMMARY FORMS Budget Summary - Schedule S-1 1 Statistical Data
Affordable Rental Housing Construction Planning Worksheet
Affordable Rental Housing Construction Planning Worksheet Presenter: Milton Hoyt, Chairman Renville County Vision West Housing Committee Vision West Housing Development Webinar What does the Program Provide?
Cost Allocation Plan. Prepared in compliance with OMB A-87 Guidelines City and County of San Francisco For the Plan Year Ending June 30, 2012
Cost Allocation Plan Prepared in compliance with OMB A-87 Guidelines City and County of San Francisco For the Plan Year Ending June 30, 2012 Revised 6/10/11 per State Audit Prepared by the Office of the
206 Child Support Services Jim Kucharek, Child Support Services Director
206 Services Jim Kucharek, Services Director 1380 - Services Fund 2003-04 2004-05 2004-05 2005-06 2005-06 Increase/ Actual Adjusted Actual Request Adopte d (Decrease) Beginning Fund Balance $1,488,233
Town of South Palm Beach Adopted Budget Fiscal Year
Adopted Budget Fiscal Year 2011 2012 Adopted General Fund Budget Summary FY2011 Actual FY2012 variance Budget @ 06/30/11 Adopted % dollar Revenues Ad Valorem Taxes $1,079,917 $1,045,228 $1,079,036 0.08%
October 2017 Monthly Financial Report
GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,269,075 $ 173,891,518 $ 181,528,672 $ 7,637,154 4.4% Expenditures $ 472,660,334 $ 180,624,776 $ 174,595,293 $ 6,029,483 3.3% Revenue Over
FIRST QUARTER REPORT
212-213 FIRST QUARTER REPORT FOOTHILL-DE ANZA COMMUNITY COLLEGE DISTRICT Board of Trustees Joan Barram, President Laura Casas Frier, Vice President Betsy Bechtel Pearl Cheng Bruce Swenson Antonia Zavala,
Ohio Medicaid Budget Variance Report November 2017
Ohio Medicaid Budget Variance Report November 2017 The Ohio Medicaid Budget Variance Report provides a monthly review of actual Medicaid expenditures compared to the budget enacted by the Ohio General
EMERGENCY MEDICAL SERVICES / FIRE ADMIN.
EMERGENCY MEDICAL SERVICES / FIRE ADMIN. The Department of Emergency Medical Services (EMS) provides state-of-the-art, advanced life support (paramedic) emergency medical response and transport services
FOR ADMINISTRATION USE ONLY 50 % OF THE FISCAL YEAR HAS ELAPSED 04/16/ :26PM PAGE: 1
COMBINED CASH INVESTMENT MARCH 31, 2018 COMBINED CASH ACCOUNTS 01-11100 CASH - COMBINED CKG ACCT. 2,688,365.20 01-11101 CASH - COMBINED LGIP #1182 7,544,488.44 01-11110 CASH - PAYROLL HRA/FSA 23,710.59
Oregon Department of Fish and Wildlife ADMINISTRATION Organization Chart COMMISSION DIRECTOR DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS
ADMINISTRATION 2011-13 Organization Chart COMMISSION DIRECTOR DEPUTY DIRECTOR OF FISH & WILDLIFE PROGRAMS DEPUTY DIRECTOR OF ADMINISTRATIVE PROGRAMS FISH DIVISION WILDLIFE DIVISION HUMAN RESOURCES DIVISION
Highpoint Virtual Academy of Michigan
Average Enrollment 861 Revenue: 1xx Local $ 2xx Other Political Subdivision 3xx State $ 6,071,584 4xx Federal $ 411,269 5xx $ 6xx Other Financing Sources Total Revenue $ 6,482,853 Expenditures: 11x Basic
TOWN 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
Report to: General Committee Report Date: March 6, Andrea Tang, Senior Manager of Financial Planning Jay Pak, Senior Business Analyst
SUBJECT: PREPARED BY: 2017 Year-End Review of Operations Andrea Tang, Senior Manager of Financial Planning Jay Pak, Senior Business Analyst RECOMMENDATION: 1) THAT the report entitled 2017 Year-End Review
City of Cleveland Professional Services Contracts Reimbursables Policy 01/01/2014
City of Cleveland Professional Services Contracts Reimbursables Policy 01/01/2014 The following constitutes the City of Cleveland s Reimbursables policies to be used in the City s Professional Services
S T A T E O F O R E G O N LEGISLATIVE ASSEMBLY AGENCY REQUEST BUDGET
S T A T E O F O R E G O N LEGISLATIVE ASSEMBLY 20172019 AGENCY REQUEST BUDGET This Page intentionally left blank Legislative Assembly 2017 2019 Agency Request Table of Contents Table of Contents... i LEGISLATIVE
Citizens Property Insurance Corporation Core Insurance Solution Update. v ISAC
Citizens Property Insurance Corporation Core Insurance Solution Update v.09.12.14 ISAC Delivery Update Topics: Personal Lines Claims and Policy/Billing Status Update Schedule Overview Budget Highlights