Lake Hauto Club Deposit Detail

Size: px
Start display at page:

Download "Lake Hauto Club Deposit Detail"

Transcription

1 Lake Hauto Club Deposit Detail February 11 through March 10, 2017 Type Date Memo Account Amount Deposit 02/17/2017 Deposit 1st Niagara - Checking 6, Deposit Lot Fees -3, Deposit Boat Dock Rentals Deposit Boat Registrations Deposit RV Registrations Cullen Delinquent Dues/Late Fees Deposit Delinquent Dues/Late Fees Wells Fargo Initiation Fees -1, Deposit Gate Passes Boyers Rebates polar plunge - SPCA Miscellaneous Income Cullen/Wells Fargo Assessment Roads Cullen/Wells Fargo Assessment - Gypsy Moth Deposit Assessment Roads TOTAL -6, Deposit 02/24/2017 Deposit 1st Niagara - Checking 4, Deposit Lot Fees -2, Deposit Boat Dock Rentals Deposit Boat Registrations Deposit RV Registrations Deposit Delinquent Dues/Late Fees Deposit Gate Passes Mikovich, John Donations - Summer activites Deposit Assessment Roads TOTAL -4, Deposit 02/28/2017 Interest 1st Niagara - Co Gen 0.37 Interest Interest (First Niagara) TOTAL Deposit 02/28/2017 Interest 1st Niagara - Dock Funds MM 0.24 Interest Interest (First Niagara) TOTAL -0.24

2 Deposit 02/28/2017 Interest 1st Niagara - reserves 0.64 Interest Interest (First Niagara) TOTAL Deposit 02/28/2017 Interest 1st Niagara - Road Assessments 6.44 Interest Interest (First Niagara) TOTAL Deposit 02/28/2017 Interest 1st Niagara - M/M Interest Interest (First Niagara) TOTAL Deposit 03/02/2017 Deposit 1st Niagara - Checking 5, Deposit Lot Fees -3, Deposit Boat Dock Rentals Deposit Boat Registrations Deposit RV Registrations Deposit Delinquent Dues/Late Fees King Assessment - Gypsy Moth Deposit Resale Items Smith, Bryan Picnic table rentals Fenkner Picnic table rentals Seach Law Advertising Revenue Deposit Assessment Roads TOTAL -5, Deposit 03/10/2017 Deposit 1st Niagara - Checking 1, Deposit Boat Dock Rentals Deposit Boat Registrations Deposit RV Registrations Deposit Delinquent Dues/Late Fees Rutkoski New Home or Addition DeAngelo Community Ctr.- Facility Rental Redner's Rebates Deposit Resale Items

3 Deposit Assessment Roads Deposit Gate Passes TOTAL -1,035.04

4 Lake Hauto Club Bills to be Ratified - Custom Transaction Detail Report February 11 through March 10, 2017 Type Date Num Name Memo Account Amount Check 02/22/ PenTeleData cable 2/10/17-3/10/17 Cable Check 03/03/2017 JetPay20409 James G Demetriades Cell phone reimbursement Cellular Telephone Check 03/03/2017 JetPay20410 Terrance R. Duke cell phone reimbursement Cellular Telephone Check 02/25/ Panther Valley Lumber Co. Floats for Oakwood & D dock Dock Supplies & Expense 7, Bill 03/05/ PP & L Guard House (gates) Electric Bill 03/07/ PP & L Zero Beach Electric Bill 03/07/ PP & L Cameras at East Entrance Electric Bill 03/07/ PP & L Eastwood Bathhouse Electric Bill 03/07/ PP & L New garage - meter and area light Electric Bill 03/07/ PP & L Community Center (small meter) Electric Bill 03/07/ PP & L Community Center (large meter) Electric Bill 03/05/ PP & L Crescent Bathhouse / Office Electric Bill 02/12/ PP & L 2 Lights - Eastwood (1 at Eastwood Dock) Electric Bill 03/05/ PP & L Crescent Pavillion Electric Bill 03/05/ PP & L Oakwood Bathhouse - meter and area light Electric Bill 02/12/ PP & L 1 Light - West Entrance Electric Bill 02/12/ PP & L 6 Lights - 2 at Oakwood Beach, 4 at Crescent BeachElectric Bill 02/12/ PP & L 4 Lights at Oakwood (2 on pillars at entrance) Electric Check 02/17/2017 EFT Kim D. Thomas dental insurance Insurance - Employee Benefits Check 03/03/2017 EFT Kim D. Thomas dental insurance Insurance - Employee Benefits Check 02/16/ United Concordia Companies, Inc. Dental -3/01/17 to 3/31/17 Insurance - Employee Benefits Check 03/05/ PCI Insurance, Inc. April 2017 vision Insurance - Employee Benefits Check 02/17/2017 JetPay20407 Terrance R. Duke dental Insurance - Employee Benefits Check 02/17/2017 JetPay20407 Terrance R. Duke vision Insurance - Employee Benefits Check 03/03/2017 JetPay20410 Terrance R. Duke dental Insurance - Employee Benefits Check 03/03/2017 JetPay20410 Terrance R. Duke vision Insurance - Employee Benefits Check 03/06/ Nanovic Law Offices Amodea Legal fees - Attorney Nanovic Check 03/06/ Nanovic Law Offices Griffiths Legal fees - Attorney Nanovic Check 03/06/ Nanovic Law Offices Feb. workshop Legal fees - Attorney Nanovic Check 03/06/ Nanovic Law Offices Club business-rules, fines, penalties, delinquents, celegal fees - Attorney Nanovic Check 02/17/2017 JetPay20406 James G Demetriades 80 $20.20/hour Mainteance (Jim) 1,616.00

5 Check 02/17/2017 JetPay20406 James G Demetriades 6.25 hr. $30.30/hr Mainteance (Jim) Check 03/03/2017 JetPay20409 James G Demetriades 80 $20.20/hour Mainteance (Jim) 1, Check 03/06/2017 EFT Windstream Pennsylvania Inc. basic local service Office and Garage Check 03/06/2017 EFT Windstream Pennsylvania Inc. high speed internet Office and Garage Check 03/06/2017 EFT Windstream Pennsylvania Inc. Toll service Office and Garage Check 02/17/2017 EFT Kathleen D. Mikruk 47 $13.00/hr Office Assistant (Kathy) Check 03/03/2017 EFT Kathleen D. Mikruk $13.00/hr Office Assistant (Kathy) Check 02/17/2017 EFT Kim D. Thomas 56.5 $17.78/hr. Office Staff (Kim) Check 03/03/2017 EFT Kim D. Thomas 54 $17.78/hr. Office Staff (Kim) Check 02/17/2017 JetPay20407 Terrance R. Duke 64 $15.15/hr. Other Maintenance (Terry) 1, Check 02/17/2017 JetPay20407 Terrance R. Duke 2.75 hours $22.725/hr. Other Maintenance (Terry) Check 03/03/2017 JetPay20410 Terrance R. Duke 64 $15.15/hr. Other Maintenance (Terry) 1, Check 03/03/2017 JetPay20410 Terrance R. Duke compensation Other Maintenance (Terry) Check 02/17/2017 JetPay20408 Paul D. Whitley 16 $13.00/hour Payroll - Temporary help Check 03/03/2017 JetPay20411 Paul D. Whitley 80 $13.00/hour Payroll - Temporary help 1, Check 02/17/2017 EFT Jet Pay Payroll Services 5 checks/delivery Payroll Services Check 03/03/2017 EFT Jet Pay Payroll Services 5 checks/delivery Payroll Services Check 02/17/2017 EFT Kathleen D. Mikruk payroll taxes Payroll Taxes Check 02/17/2017 EFT Kim D. Thomas payroll taxes Payroll Taxes Check 02/17/2017 EFT Electronic Federal Tax Payment System Current tax liability Payroll Taxes 1, Check 03/03/2017 EFT Kathleen D. Mikruk payroll taxes Payroll Taxes Check 03/03/2017 EFT Kim D. Thomas payroll taxes Payroll Taxes Check 03/03/2017 EFT Electronic Federal Tax Payment System Current tax liability Payroll Taxes 1, Check 02/17/2017 JetPay20406 James G Demetriades payroll taxes Payroll Taxes Check 02/17/2017 JetPay20407 Terrance R. Duke payroll taxes Payroll Taxes Check 02/17/2017 JetPay20408 Paul D. Whitley payroll taxes Payroll Taxes Check 03/03/2017 JetPay20409 James G Demetriades payroll taxes Payroll Taxes Check 03/03/2017 JetPay20410 Terrance R. Duke payroll taxes Payroll Taxes Check 03/03/2017 JetPay20411 Paul D. Whitley payroll taxes Payroll Taxes Check 02/16/ Borough of Nesquehoning Community Center account # Sewer - Nesquehoning Check 02/17/ HSP Deposit for 7/2/17 & 9/2/17 replacement check Summer Entertainment 7, Check 02/11/ Hope's Collision & Towing, Inc. pulling truck out of ditch Vehicle Maintenance Check 03/06/2017 EFT Windstream Pennsylvania Inc. WiFi - Non-basic services Wi-Fi ,008.40

6 Lake Hauto Club Bills To Be Paid - General Checking Account March 16, 2017 Type Date Num Name Memo Account Amount Check 03/16/ The Cincinnati Insurance Company Auto Auto Insurance 1, Check 03/16/ Praxair Dist. Mid-Atlantic tank rental Buildings & Grounds Check 03/16/ Mengle Hauling Co. Inc tons anti-skid Buildings & Grounds Check 03/16/ Mengle Hauling Co. Inc tons anti-skid Buildings & Grounds Check 03/16/ Mengle Hauling Co. Inc tons ant-skid Buildings & Grounds Check 03/16/ M & S Hardware blue tarp & starter fluid Buildings & Grounds Check 03/16/ Lowe's Business Account/GECF Office renovation Buildings & Grounds Check 03/16/ LHC - Beautification Committee donation towards flowers Buildings & Grounds Check 03/16/ Elan - VISA (Kim) curtain rods (will be refunded next month) Buildings & Grounds Check 03/16/ Elan - VISA (Kim) curtain rods (Walmart) Buildings & Grounds Check 03/16/ Peter J. Radocha & Sons Excavator rental for Meadow Run Dredging 3/2/17 Buildings & Grounds Check 03/16/ Peter J. Radocha & Sons Heating Oil Community Center Community Center Check 03/16/ Lowe's Business Account/GECF saw blades, tool Dock Supplies & Expense Check 03/16/ Lowe's Business Account/GECF dock supplies for dock D & Oakwood Dock Supplies & Expense Check 03/16/ Lowe's Business Account/GECF dock supplies for dock D & Oakwood Dock Supplies & Expense Check 03/16/ Elan - VISA (Kim) dock hardware (American Muscle) Dock Supplies & Expense Check 03/16/ Peter J. Radocha & Sons Heating Oil Garage Garage Check 03/16/ United Concordia Companies, Inc. Dental -4/01/17 to 4/30/17 Insurance - Employee Benefits Check 03/16/ Cash parking at court house Miscellaneous 5.00 Check 03/16/ Cash 6 sets of curtains for office Office Expense Check 03/16/ Elan - VISA (Kim) toner, brown Kraft envelope (Staples) Office Expense Check 03/16/ Cash postage for forwarded mailings Postage 1.16 Check 03/16/ AACE Security Amseco XXS52 Exterior Siren/Strobe Security Check 03/16/ AACE Security Interior Siren system sensor for lower current due tosecurity Check 03/16/ AACE Security motion bosch blue-line Dual-Tech Motion/Office Security Check 03/16/ AACE Security Wires, fasteners, connectors Security Check 03/16/ AACE Security Labor 7.0 hours x / 2 Techs Security Check 03/16/ Borough of Nesquehoning Community Center account # Sewer - Nesquehoning Check 03/16/ New Holland Plan Total back hoe repair Vehicle Maintenance 4,089.47

7 Check 03/16/ New Holland Plan Bowl, gasket, washer Vehicle Maintenance Check 03/16/ New Holland Plan kit of cables for the loader 3/2/17 Vehicle Maintenance Check 03/16/ Cash gas reimbursement (11/23/16-2/25/17) Kim Vehicles - Gasoline & Oil Check 03/16/ Cash gas reimbursement (11/2/16-3/7/17) Kathy Vehicles - Gasoline & Oil Check 03/16/ Elan - VISA (Jim) gal reg. gas Vehicles - Gasoline & Oil Check 03/16/ Elan - VISA (Jim) gal diesel. gas Vehicles - Gasoline & Oil Check 03/16/ Elan - VISA (Jim) gal. reg. gas Vehicles - Gasoline & Oil Check 03/16/ Elan - VISA (Jim) gal reg. gas Vehicles - Gasoline & Oil Check 03/16/ The Cincinnati Insurance Company workers comp Work Comp ,810.70

8 Lake Hauto Club Treasurer's Report - Bank Account Balances As of February 28, 2017 Feb 28, 17 ASSETS Current Assets Checking/Savings 1st Niagara-Summer Entertainmen 2, st Niagara - Co Gen 14, st Niagara - Dock Funds MM 1, st Niagara - reserves Dam Reserves 2, Dock Fund Reserves 2.00 Pick-up truck replacement 3, Zero Beach pavilion 14, st Niagara - reserves - Other Total 1st Niagara - reserves 20, st Niagara - Road Assessments 101, General Fund 1st Niagara - Checking 12, st Niagara - M/M 316, Petty Cash Total General Fund 329, Total Checking/Savings 469, Total Current Assets 469, TOTAL ASSETS 469, LIABILITIES & EQUITY 0.00

9 Lake Hauto Club Treasurer's Report - Budget Comparison January through February 2017 Jan - Feb 17 Budget % of Budget Ordinary Income/Expense Income Advertising Revenue , % Boat Dock Rentals 18, , % Boat Registrations 12, , % Delinquent Dues/Late Fees 1, , % Fish , % Initiation Fees 1, , % Interest (First Niagara) Lot Fees 363, , % Miscellaneous Income Penalties/Fines , % Permits , % Resale Certificate , % Resale Items , % RV Registrations 3, , % Water License Agreements , % Total Income 401, , % Gross Profit 401, , % Expense Bank Service Charges Buildings & Grounds 6, , % Camera Maintenance , % Camera Project - South Shore , % Community Center , % Community Ctr-siding/rain spout , % Cost of Resale Items , % Dam Maintenance , % DEP requirement , % Dock Supplies & Expense 24, , % Fish Expenses , % Gates 1, , % Insurance 3, , % Insurance - Employee Benefits % Licenses and Permits % Miscellaneous % Office Equipment - Computer , % Office Expense , % Payroll - Temporary help , % Payroll Expenses 18, , % Pipe project , % Pipe project , % Postage , % Printing Costs , %

10 Professional Fees 2, , % Recreation , % Road Maintenance , % Road Replacement , % Sanitation/Sewer , % Security , % Taxes 3, , % Utilities 4, , % Vehicle Maintenance 1, , % Vehicles - Gasoline & Oil , % Water Samples , % Zero Beach Pavilion , % Total Expense 72, , % Net Ordinary Income 328, % Other Income/Expense Other Income Assessment Roads Assessment Roads Assessment Roads , Assessment - Gypsy Moth Community Ctr.- Facility Rental Donations - Summer activites Gate Passes Rebates Road Maintenance - DVRA Total Other Income 48, Other Expense Summer Entertainment 7, Total Other Expense 7, Net Other Income 41, Net Income 370, %

Lake Hauto Club Deposit Detail

Lake Hauto Club Deposit Detail Deposit Detail December 13, 2014 through January 9, 2015 Type Num Date Name Account Amount Deposit 12/18/2014 1st Niagara - Checking 7,707.73 Lot Fees -6,720.00 Boat Dock Rentals -320.00 Boat Registrations

More information

Lake Hauto Club Deposit Detail

Lake Hauto Club Deposit Detail Lake Hauto Club Deposit Detail December 11, 2011 through January 14, 2012 Type Num Date Name Account Amount Deposit 12/14/2011 1st Niagara - Checking 10,495.72 Lot Fees -9,603.72 Boat Dock Rentals -340.00

More information

TOTAL ASSETS 1,034,274.97

TOTAL ASSETS 1,034,274.97 9:32 AM Indian Lake Property Owners 08/11/18 Balance Sheet Accrual Basis As of July 31, 2018 Jul 31, 18 ASSETS Current Assets Checking/Savings 1000 Bank of Sullivan Checking 7,960.74 1001 Bk of Sull. Money

More information

TOTAL ASSETS 1,009,532.31

TOTAL ASSETS 1,009,532.31 4:21 PM Indian Lake Property Owners 12/07/18 Balance Sheet Accrual Basis As of November 30, 2018 Nov 30, 18 ASSETS Current Assets Checking/Savings 1000 Bank of Sullivan Checking 15,480.51 1001 Bk of Sull.

More information

TOTAL ASSETS 1,006,274.33

TOTAL ASSETS 1,006,274.33 10:38 AM Indian Lake Property Owners 11/13/18 Balance Sheet Accrual Basis As of October 31, 2018 Oct 31, 18 ASSETS Current Assets Checking/Savings 1000 Bank of Sullivan Checking 25,686.43 1001 Bk of Sull.

More information

General Fund Balance Sheet As of October 31, 2018

General Fund Balance Sheet As of October 31, 2018 12/01/18 Loutit District Library General Fund Balance Sheet As of October 31, 2018 Oct 31, 18 ASSETS Current Assets Checking/Savings 001.01 CHEMICAL BANK CHECKING 693,275.59 001.51 CHEMICAL BANK FSA CHECKING

More information

2019 PROPOSED BUDGET ACCOUNT 2019

2019 PROPOSED BUDGET ACCOUNT 2019 219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax

More information

2013 FORKS TOWNSHIP BUDGET

2013 FORKS TOWNSHIP BUDGET ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES

More information

City of Seldovia FY2018 Budget GENERAL FUND AUDITED

City of Seldovia FY2018 Budget GENERAL FUND AUDITED 2018 Account Name FY2014 FY2014 FY2015 FY2015 FY2016 FY2016 FY2017 ADOPTED BUDGET FY2018 AMOUNTS Tax Generated Revenue PASSED PASSED PASSED PROPOSED FY2016 AMOUNTS 100.41.1042 Personal Property Tax 30,000.00

More information

Bella Vista Village POA Income Statement March 2018 Year To Date Compared with Budget and Prior Year

Bella Vista Village POA Income Statement March 2018 Year To Date Compared with Budget and Prior Year Bella Vista Village POA Income Statement March 2018 Year To Date Compared with Budget and Prior Year YTD Variance Actual Budget Prior YR Budget Prior YR Income Assessments 1,986,196 2,008,416 1,953,828

More information

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate

More information

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET GENERAL FUND 2018 Annual Budget Ordinary Income/Expense Income 301 Real Estate Taxes 301.100 Current 2,315,681.00 301.300 Delinquent 200,000.00 301.400 Eminent

More information

Examples of FTA Eligible Revenues by Category

Examples 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 information

Local Option Gas Tax 104,847.80

Local 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 information

WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED

WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED TAXES 01.301.10 REAL ESTATE TAX: CURRENT YEAR'S LEVY 1,095,000.00 01.301.30 REAL ESTATE TAXES: DELINQUENT 25,000.00 01.310.10

More information

Changes that were adopted by City Council

Changes that were adopted by City Council City of Seldovia P.O. Drawer B, Seldovia, Alaska 99663 Phone: (907) 234-7643, Fax: (907) 234-7430 email: citymanager@cityofseldovia.com website: www.cityofseldovia.com For Session, The City of Seldovia

More information

VILLAGE OF KENMORE, NEW YORK

VILLAGE 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 information

CITY OF GLADEWATER, TEXAS ENTERPRISE FUND REVENUES

CITY OF GLADEWATER, TEXAS ENTERPRISE FUND REVENUES WATER AND SEWER REVENUES 02-41010 Water Sales $1,072,985 $824,151 $912,350 $1,212,150 $1,188,918 $1,212,150 02-41011 Sewer Sales $577,514 $558,480 $543,243 $700,000 $752,240 $700,000 TOTAL WATER AND SEWER

More information

Charlotte County Airport Authority BUDGET WORKSHOP AGENDA August 2, :00 A.M. Punta Gorda Airport

Charlotte County Airport Authority BUDGET WORKSHOP AGENDA August 2, :00 A.M. Punta Gorda Airport Authority Commissioners James Herston, Chair Robert D. Hancik, A.A.E., Vice-Chair Kathleen Coppola, Secretary/Treasurer Paul Andrews, Asst. Secretary/Treasurer Pam Seay, Commissioner C CEO James W. Parish,

More information

07/23/ :29 PM. REVENUE AND EXPENDITURE REPORT Page 1/28 User: SUSAN DB: Hartland PERIOD ENDING 06/30/2018 HARTLAND TOWNSHIP

07/23/ :29 PM. REVENUE AND EXPENDITURE REPORT Page 1/28 User: SUSAN DB: Hartland PERIOD ENDING 06/30/2018 HARTLAND TOWNSHIP REVENUE AND EXPENDITURE REPORT Page 1/28 DB Hartland PERIOD ENDING Fund 101 - GENERAL FUND 101-000-402.000 CURRENT REAL PROP TAX 101-000-421.000 MOBILE HOME FEES 101-000-445.001 PRE INTEREST 101-000-446.000

More information

South Londonderry Township 2019 Proposed Budget

South Londonderry Township 2019 Proposed Budget South Londonderry Township 2019 Proposed GENERAL FUND REVENUE 2019 Property Taxes 999,355 Local Enabling 1,465,907 Licenses 125,550 Fines 26,500 Interest/Rent 10,200 Public Safety 143,953 Intergov't Revenue

More information

PROPOSED 2017/2018 FY BUDGET

PROPOSED 2017/2018 FY BUDGET Dept. 000 GENERAL FUND 101 REVENUE PROPOSED 2017/2018 FY BUDGET Original Budget YTD Actual as of 3/09/2017 Proposed 2017/2018 Approved Amended 401.000 Fire Department Millage 350,000.00 271,725.88 315,000.00

More information

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ As Introduced Annual Budget FY 2017

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ As Introduced Annual Budget FY 2017 General Fund - Governmental Fund Income 4010 Local Sources 4100 Real Estate Taxes 4152 Admission & Amusement Tax 4153 Hotel Tax 4159 Operating Property Tax 4120 Penalties & Interest 4221 Liquor License

More information

Town of Pembroke Park Budget Amendment

Town 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 information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

The Landings Yacht Golf & Tennis Club, Inc.

The Landings Yacht Golf & Tennis Club, Inc. The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 7 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

Bella Vista POA Income Statement August 2018 Year To Date Compared with Budget and Prior Year YTD Variance Actual Budget Prior YR Budget Prior YR Income Assessments 5,308,744 5,366,016 5,262,127 (57,272)

More information

CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019

CHARLESTON 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 information

General Fund Revenue $2,584, $0.00 $2,584, Payroll Regular (hourly & salary) $169, $0.00 $169,628.

General Fund Revenue $2,584, $0.00 $2,584, Payroll Regular (hourly & salary) $169, $0.00 $169,628. Revised Annual Budget8/19/2014 1:26pm Page 1 For General Fund (100) 100-111-40001 Property Tax $838,000.00 $0.00 $838,000.00 100-111-40003 Auto Tax $105,000.00 $0.00 $105,000.00 100-111-40501 Business

More information

December 2015 December 2015 YTD YTD YTD 12 Month PREVIOUS YR. DESCRIPTION ACTUAL BUDGET Actual Budget Variance Total Budget ACTUAL

December 2015 December 2015 YTD YTD YTD 12 Month PREVIOUS YR. DESCRIPTION ACTUAL BUDGET Actual Budget Variance Total Budget ACTUAL Bella Vista Village POA Consolidated Assessments 640,497 719,263 8,333,689 8,631,200 (297,511) 8,631,200 8,637,206 City of Bella Vista 9,387 9,629 112,711 112,732 (21) 112,732 112,176 Food and Beverage

More information

REVENUES ACCT # ACCOUNT NAME 2011/12 BUDGET

REVENUES ACCT # ACCOUNT NAME 2011/12 BUDGET REVENUES ACCT # ACCOUNT NAME 2011/12 BUDGET 4010 Real Estate Tax $ 1,998,179 4015 Interest & Penalties on Taxes $ 2,500 4019 Real Estate Rental Fees $ 18,000 4020 Building Permit Fee $ 15,000 4021 Propane

More information

The Landings Yacht Golf & Tennis Club, Inc.

The Landings Yacht Golf & Tennis Club, Inc. The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 5 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement

More information

BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE MEETING A G E N D A Wednesday, September 5, :00 P.M.

BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE MEETING A G E N D A Wednesday, September 5, :00 P.M. BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE MEETING A G E N D A Wednesday, September 5, 2012 4:00 P.M. Big Bear City Airport serves the local community and flying public by providing a safe and efficient,

More information

NOW THEREFORE the Council of the Town of Latchford hereby enacts as

NOW THEREFORE the Council of the Town of Latchford hereby enacts as THE CORPORATION OF THE TOWN OF LATCHFORD BY-LAW NO. 2017-09 BEING A BY-LAW TO PROVIDE FOR THE ADOPTION OF THE 2017 BUDGET AND CAPITAL BUDGET FOR THE CORPORATION OF THE TOWN OF LATCHFORD WHEREAS pursuant

More information

Budgets and Actuals for Fiscal

Budgets and Actuals for Fiscal ADMINISTRATIVE DEPT COUNCIL Fund Dept Account # Description ADOPTED 100 111 40001 Property Tax $925,000.00 100 111 40003 Auto Tax $100,000.00 100 111 40501 Business License $150,000.00 100 111 40502 Business

More information

CHAPTER XI. WATER & SEWER ARTICLE A. WATER CONNECTION FEES. New Water Connection Fees. Inside City Limits

CHAPTER XI. WATER & SEWER ARTICLE A. WATER CONNECTION FEES. New Water Connection Fees. Inside City Limits CHAPTER XI. WATER & SEWER ARTICLE A. WATER CONNECTION FEES Section 1. New Water Connection Fees Limits Service Complete Service Connection Installation (Potable or Irrigation) Meter Only Installation for

More information

RECAP DIVISIONAL INCOME STATMENTS Golf Maintenance - Keith lhms (15-23)-AII For the Six Months Ending June 30, 2018

RECAP DIVISIONAL INCOME STATMENTS Golf Maintenance - Keith lhms (15-23)-AII For the Six Months Ending June 30, 2018 RECAP DIVISIONAL INCOME STATMENTS Golf Maintenance - Keith lhms (15-23)-AII For the Six Months Ending June 30, 2018 Month To Date Year To Date DESCRIPTION Prior Year Prior Year Prior Year Actual Budget

More information

TOWN OF HAUGHTON GENERAL FUND - BUDGET FOR YEAR ENDING DECMEBER 31, 2017 (A) (B) (C) (D) (E) (F) 2017 Proposed Amended Budget

TOWN OF HAUGHTON GENERAL FUND - BUDGET FOR YEAR ENDING DECMEBER 31, 2017 (A) (B) (C) (D) (E) (F) 2017 Proposed Amended Budget TOWN OF HAUGHTON GENERAL FUND - FOR YEAR ENDING DECMEBER 31, 2017 (A) (B) (C) (D) (E) (F) 2017 to date SUMMARY OF REVENUES - BY SOURCES Local Sources: Ad valorem taxes $ 265,000.00 $ (166,707.00) $ 98,293.00

More information

Detailed Budget FY &

Detailed Budget FY & Detailed FY 2017-18 & 2018-19 Fund: 10 - General Fund Division: 000-10 - 000-401000 Property Tax 3,395,700.00 3,463,600.00 10-000 - 402000 Sales and Use Tax 5,225,800.00 5,568,900.00 10-000 - 403001 Franchise

More information

CITY OF EAST TAWAS Budget

CITY OF EAST TAWAS Budget 2015-2016 Budget Adopted June 1, 2015 GENERAL FUND 2015 16 ESTIMATED REVENUES 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 179,277 101 000 402.000 CURRENT PROPERTY TAX 1,207,797 101 000 426.000 PAYMENT

More information

As in the past, this report begins with the latest information regarding the past month followed by an update on year to date financial information.

As in the past, this report begins with the latest information regarding the past month followed by an update on year to date financial information. This April 2009 Variance Report is intended to provide property owners a snapshot of where the Association stands financially four months into the 2009 budget year. So far in 2009, the POA revenue is down

More information

TAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00

TAX 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 information

VILLA SOL. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget

VILLA SOL. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget VILLA SOL Annual Operating and Debt Service Budget Version 2 - Approved Tentative Budget (Approved at 6/04/2018 meeting) Prepared by: VILLASOL Table of Contents Page # OPERATING BUDGET Summary of Revenues,

More information

FINANCE REPORT DECEMBER 2013

FINANCE REPORT DECEMBER 2013 Agenda Item # 2/13/14 Town of Mineral Springs FINANCE REPORT DECEMBER 2013 Prepared for: The Mineral Springs Town Council By: Frederick Becker III Finance Officer February 13, 2014 This page has been intentionally

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 1,297,987.00 8,800.66 21,134.90 1,478,479.80 1,457,344.90 1.4 100-41140 MOBIL

More information

SIXTY SIXTY CONDOMINIUM ASSOCIATION, INC. Financial Statements. For the year ended December 31, 2014

SIXTY SIXTY CONDOMINIUM ASSOCIATION, INC. Financial Statements. For the year ended December 31, 2014 Financial Statements For the year ended December 31, 2014 Sharma & Associates, Inc. Vishnu Sharma, Certified Public Accountant 4901 NW 17 th Way, Suite 305 Fort Lauderdale, FL 33309 T: (954)284-3080 F:

More information

Gateway Services Community Development District

Gateway Services Community Development District Gateway Services Community Development District Fiscal Year 2018 Operating and Debt Service Budgets (Version 3 - Adopted on August 17, 2017) Table of Contents Page # Operating Budgets General Fund 001.........

More information

Memorandum. Mid Year Budget Review - Amended City Manager's Annual Budget Report

Memorandum. Mid Year Budget Review - Amended City Manager's Annual Budget Report Mid Year Budget Review Fiscal 2011-12 City Manager's Transmittal Memorandum TO: FROM: COPIES: SUBJECT: Mayor and City Council Bill Horne, City Manager Jill Silverboard, Assistant City Manager Rod Irwin,

More information

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017 11/01/ 02:50 PM REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 DB: Bath PERIOD ENDING Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000

More information

Expenditure Classification by Object Code

Expenditure Classification by Object Code 6100 PERSONNEL SERVICES - This classification includes all expenditures made as compensation for services rendered by City employees and officials; and outside consultant services. 6111 Salaries & Wages

More information

101 RV RENTALS 850 W Los Angeles Ave Simi Valley, Ca Tel (805) Fax (805) RV Pickup & Go Rental Agreement

101 RV RENTALS 850 W Los Angeles Ave Simi Valley, Ca Tel (805) Fax (805) RV Pickup & Go Rental Agreement 101 RV RENTALS 850 W Los Angeles Ave Simi Valley, Ca 93065 Tel (805) 210-7391 Fax (805) 210-7390 RV Pickup & Go Rental Agreement Rental Terms PLEASE READ AND INITIAL ALL PAGES Reservation and Renter Requirements

More information

Decrease is due to the net result of asset additions of $247,976, deletions of $25,245, and depreciation of $3,209,734.

Decrease is due to the net result of asset additions of $247,976, deletions of $25,245, and depreciation of $3,209,734. Sheet Analysis As of June 30, 2018 ASSETS Current Assets Checking/Savings Jun 30, 18 Jun 30, 17 $ Change 11000 Available Cash & Equivalents $ 1,531,558 $ 1,672,669 $ (141,111) 11070 Restricted Cash & Equivalents

More information

04/03/ :16 AM User: DAN DB: Bath

04/03/ :16 AM User: DAN DB: Bath 04/03/ 08:16 AM Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000 Property Tax Collection Fees 101-000-423.000 Trailer Taxes 101-000-445.000

More information

Browning Creek Association, Inc Business Plan Table of Contents

Browning Creek Association, Inc Business Plan Table of Contents 1. Executive Summary The Association s Mission Purpose of the Business Plan Browning Creek Overview Association s Organizational Structure 2017 Budget Board s 2017 Goals and Action Plans 2. Browning Creek

More information

Village of Kenilworth Fiscal Year 2019 Adopted Budget

Village 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 information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

Falcon Highlands Metropolitan District Financial Statement Variances November 30, 2016

Falcon Highlands Metropolitan District Financial Statement Variances November 30, 2016 Falcon Highlands Metropolitan District Financial Statement Variances November 30, 2016 Note to reader: Budget variances assume an annual budget divided by 12 months. Therefore, as of November 30 2016,

More information

Rabbit Ears Village Association Inc 2016 Annual HOA Meeting August 21, 2016 ***DRAFT TO BE APPROVED DURING THE 2017 ANNUAL MEETING***

Rabbit Ears Village Association Inc 2016 Annual HOA Meeting August 21, 2016 ***DRAFT TO BE APPROVED DURING THE 2017 ANNUAL MEETING*** Rabbit Ears Village Association Inc 2016 Annual HOA Meeting August 21, 2016 ***DRAFT TO BE APPROVED DURING THE 2017 ANNUAL MEETING*** 1. Call to attendance: 48 votes tallied; quorum met 2. Approvals: a.

More information

Current Month Actual Capital Project Expense ** 835,688 18,396 71, , % I

Current Month Actual Capital Project Expense ** 835,688 18,396 71, , % I GENERAL FUND OPERATING UDGET Four (4) Months of Operations- 33.33% of Year Number Description of Annual udget Month Information Variance Annual udget 338000 Management Fees - Intergovernmental $ 4,441,757

More information

SNOWCREST CONDOMINIUM UNIT OWNERS ASSOCIATION, INC. INTERNAL FINANCIAL STATEMENT Feb-07

SNOWCREST CONDOMINIUM UNIT OWNERS ASSOCIATION, INC. INTERNAL FINANCIAL STATEMENT Feb-07 SNOWCREST CONDOMINIUM UNIT OWNERS ASSOCIATION, INC. INTERNAL FINANCIAL STATEMENT Feb-07 5:29 PM 03/29/07 Accrual Basis Snowcrest Condominium Unit Owners Association, Inc. Balance Sheet Prev Year Comparison

More information

CORY LAKES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 UPDATED JULY 24, 2018

CORY LAKES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 UPDATED JULY 24, 2018 ADOPTED BUDGET UPDATED JULY 24, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund 1-4 Definitions of general fund expenditures 5-9 Debt Service Fund - Series 2013 Bonds 10 Amortization Schedule

More information

Balance Sheet Account Summary As Of 12/31/2016

Balance Sheet Account Summary As Of 12/31/2016 City of Shenandoah Balance Sheet Account Summary As Of 12/31/2016 Account Name Balance Fund: 100 - GENERAL FUND Assets 100-110300 Chase Business Classic W/Interest 1,261.19 100-111000 General Fund-Cash

More information

NEW HANOVER TOWNSHIP

NEW HANOVER TOWNSHIP SUMMARY OF OPERATING, CAPITAL AND TRUST FUNDS BEGINNING ENDING BALANCE REVENUES BALANCE OPERATING FUNDS General Fund $ 2,654,359 $ 4,300,856 $ 4,467,712 $ 2,487,503 Fire Protection Fund 27,635 338,862

More information

December 2014 December 2014 YTD YTD YTD 12 Month PREVIOUS YR. DESCRIPTION ACTUAL BUDGET Actual Budget Variance Total Budget ACTUAL

December 2014 December 2014 YTD YTD YTD 12 Month PREVIOUS YR. DESCRIPTION ACTUAL BUDGET Actual Budget Variance Total Budget ACTUAL Bella Vista Village POA Consolidated Assessments 723,290 717,270 8,637,206 8,601,200 36,006 8,601,200 8,731,575 City of Bella Vista 9,348 9,331 112,176 111,972 204 111,972 118,813 Food and Beverage 1,337

More information

City of Meadowlakes. April 2017 Financial Statements

City of Meadowlakes. April 2017 Financial Statements City of Meadowlakes April 2017 Financial Statements Run Date: 5/10/2017 General Fund Snapshot April 201 Income vs. Expense Trend Revenues $180,000 Expenses $160,000 $140,000 Prev Year Income Comparison

More information

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058, ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE

More information

Nov 30, 16 ASSETS Current Assets Checking/Savings 100 Operating Account 70, TOTAL ASSETS 71,173.62

Nov 30, 16 ASSETS Current Assets Checking/Savings 100 Operating Account 70, TOTAL ASSETS 71,173.62 1:45 PM Wellsville Joint Recreation Commission 12/07/16 Balance Sheet Accrual Basis As of November 30, 2016 Nov 30, 16 ASSETS Current Assets Checking/Savings 100 Operating Account 70,939.77 Total Checking/Savings

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages

More information

FINANCE REPORT SEPTEMBER 2013

FINANCE REPORT SEPTEMBER 2013 Agenda Item # 11/14/13 Town of Mineral Springs FINANCE REPORT SEPTEMBER 2013 Prepared for: The Mineral Springs Town Council By: Frederick Becker III Finance Officer November 14, 2013 This page has been

More information

Port of Brownsville Minutes of Meeting 18 September 2013

Port of Brownsville Minutes of Meeting 18 September 2013 CALL TO ORDER Commissioner Jack Bailey called the regular session of the meeting to order at 7:24 PM. In attendance were Commissioner Allen Miller, Commissioner Fred Perkins, Port Manager Jerry Rowland,

More information

VETERANS OF FOREIGN WARS OF THE UNITED STATES AUXILIARY TWELVE MONTH BUDGET REPORT SEPTEMBER 1, AUGUST 31, FISCAL YEAR

VETERANS OF FOREIGN WARS OF THE UNITED STATES AUXILIARY TWELVE MONTH BUDGET REPORT SEPTEMBER 1, AUGUST 31, FISCAL YEAR VETERANS OF FOREIGN WARS OF THE UNITED STATES AUXILIARY SEPTEMBER 1, 2017 - AUGUST 31, 2018 2017-2018 FISCAL YEAR Dee Guillory, National President Jan Passmore, National Secretary-Treasurer Virginia Carman,

More information

Internal Service Funds

Internal Service Funds Internal Service Funds Summary of Expenditures by Fund: Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year 2012-13 2013-14 2013-14 2013-14 2014-15 2013-14 2015-16

More information

THREE LAKES WATER AND SANITATION DISTRICT 2019 BUDGET DOCUMENTS

THREE LAKES WATER AND SANITATION DISTRICT 2019 BUDGET DOCUMENTS THREE LAKES WATER AND SANITATION DISTRICT 2019 BUDGET DOCUMENTS PO BOX 899 GRAND LAKE, CO 80447 970-627-3544 www.threelakesws.com THREE LAKES WATER AND SANITATION DISTRICT 1111 COUNTY ROAD 48 GRAND LAKE,

More information

TOWN OF PEMBROKE PARK BUDGET AMENDMENT

TOWN 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 information

Plainfield Charter Township Revenue VS Expenditures

Plainfield Charter Township Revenue VS Expenditures 101 GENERAL FUND Revenue 000 101-000-402-000 CURRENT TAX COLLECTIONS $ (4,062,00) $ - $ (3,972,513.96) 97.80 101-000-403-000 IN LIEU OF TAX $ - $ - $ (6.69) 101-000-404-000 AMBROSE RIDGE-IN LIEU OF TAX

More information

STATE PAYMENT IN LIEU OF TAXES Taxes in Lieu of Forest Reserves $ 11, Taxes in Lieu of Game Land $ 2,900

STATE PAYMENT IN LIEU OF TAXES Taxes in Lieu of Forest Reserves $ 11, Taxes in Lieu of Game Land $ 2,900 GENERAL FUND 2019 REVENUES 301.000 REAL PROPERTY TAXES : 301.100 Current Year's Levy $ 975,000 301.200 RE Tax; Prior Year Levy $ 301.400 Delinq.Taxes from Tax Claim $ 30,000 301.430 Delinquent Fire Tax

More information

MUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET

MUNICIPALITY 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 information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30

More information

MUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE

MUNICIPALITY 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 information

Statement of Changes in Net Position

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

More information

BRANDERMILL COMMUNITY ASSOCIATION 2017 OPERATING BUDGET

BRANDERMILL COMMUNITY ASSOCIATION 2017 OPERATING BUDGET Recommended BRANDERMILL COMMUNITY ASSOCIATION OPERATING BUDGET 0-- 0 0 0 Total Assessments,00,00,,00 0,00 % New Capital 0,000 0,000,000 % Less New Capital (0,000) (0,000) (,000) % Reserve Contribution

More information

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,

More information

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET ALAMEDA ISLES PROPOSED BUDGET FACT SHEET These sheets outline the proposed 2016/2017 budget in two parts. The first part is the operating budget which shows our income and anticipated expenses with a comparative

More information

Town of Milton Board of Selectmen Workshop October 23 rd, 2017 Milton Town Hall Workshop Minutes

Town of Milton Board of Selectmen Workshop October 23 rd, 2017 Milton Town Hall Workshop Minutes 10.23.17 BOS Budget Workshop Minutes 1 Town of Milton Board of Selectmen Workshop October 23 rd, 2017 Milton Town Hall Workshop Minutes In Attendance: Selectmen Chair Andrew Rawson, Michael Beaulieu, Ryan

More information

PROSPECT BOROUGH 2016 GENERAL FUND BUDGET

PROSPECT BOROUGH 2016 GENERAL FUND BUDGET I N C O M E: REAL PROPERTY TAXES 301.100 Real Estate Taxes - Current Year 55,000.00 301.200 Real Estate Taxes - Prior Year 301.400 RE Estate Taxes-Tax Claim/Municipal 3,300.00 Sub-Total 58,300.00 LOCAL

More information

CITY OF WALDO - GENERAL FUND BUDGET 2015

CITY OF WALDO - GENERAL FUND BUDGET 2015 CITY OF WALDO - GENERAL FUND BUDGET 2015 AD VALOREM TAX 311000 177,702.00 180,736.78 ROADS REVENUE (See Schedule) 312XXX 101,005.00 106,782.19 STATE TAX REFUND 312405 509.97 UTILITY FRANCHISE FEES 313100

More information

MUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015

MUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015 REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL

More information

FOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1

FOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1 COMBINED CASH INVESTMENT MAY 31, 2017 COMBINED CASH ACCOUNTS 01-10110 CASH - COMBINED CHECKING 162,650.26 01-10111 PETTY CASH 200.00 01-10114 LUSK STATE BANK - FEMA 52,964.61 01-11165 BANK OF THE WEST

More information

FINANCE REPORT FEBRUARY 2014

FINANCE REPORT FEBRUARY 2014 Agenda Item # 4/10/14 Town of Mineral Springs FINANCE REPORT FEBRUARY 2014 Prepared for: The Mineral Springs Town Council By: Frederick Becker III Finance Officer April 10, 2014 This page has been intentionally

More information

CRYSTAL FALLS ASSOCIATION Budget vs Actual 2017 Summary January through September 2017

CRYSTAL FALLS ASSOCIATION Budget vs Actual 2017 Summary January through September 2017 Ordinary Income/Expense Income Dues Income 194,962.50 195,075.00 (112.50) 99.94% Horse Boarding 5,119.35 6,750.00 (1,630.65) 75.84% Less Horse Boarding/Lost some Boarders Total Income 200,081.85 201,825.00

More information

Gateway Services Community Development District

Gateway Services Community Development District Gateway Services Community Development District Financial Report January 31, 2017 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

2019 General Fund Budget

2019 General Fund Budget Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita

More information

REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 User: bonnies DB: CANNON PERIOD ENDING 09/30/2016

REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 User: bonnies DB: CANNON PERIOD ENDING 09/30/2016 REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 DB: CANNON PERIOD ENDING DIFF Fund 101 - GENERAL FUND Revenues Dept 000 101-000-402.000 CURRENT PROPERTY TAX 101-000-412.000 DELINQUENT PROPERY

More information

BUDGET WORK SESSION NOTICE OF OPEN MEETING

BUDGET WORK SESSION NOTICE OF OPEN MEETING BUDGET WORK SESSION NOTICE OF OPEN MEETING Public Notice is hereby given that the City Council of the City of Excelsior Springs will conduct a Budget Work Session at 5:00 PM, Tuesday, September 4, 2018

More information

Port Of Brownsville 9790 Ogle Rd NE Bremerton, WA Office: FAX

Port Of Brownsville 9790 Ogle Rd NE Bremerton, WA Office: FAX April 16, 2014 CALL TO ORDER Commissioner Fred Perkins called the regular session of the meeting to order at 7:00 PM. In attendance were Commissioner Bob Kalmbach, Commissioner Jack Bailey, Port Manager

More information

2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting.

2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. ANNUAL Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. This presentation contains certain financial projections based upon a number of assumptions. Fund balances

More information