Village of Pellston DDA Budget - FY 2016
|
|
- Ethan Young
- 5 years ago
- Views:
Transcription
1 Village of Pellston DDA Budget - FY Budgeted FY 2017 Forecast Assumptions Carry Over $ 40, $ 42, Property Tax Capture $ 28, $ 30, Anticipated to stay stagnant Bank Interest $ $ Other Income $ - $ - Total $ 68, $ 72, Disbursements Beautification $ 10, $ 10, Downtown Decorations $ 1, $ 1, Park Maintenance/Wages $ 5, $ 6, NLEA $ $ Historical Society $ 1, $ 1, Street Lights $ 3, $ 3, Marketing $ 1, $ - Transfer out to Vet. Mem. $ 2, Project complete in FY15 Supplies $ $ Miscellaneous Expense $ 1, $ 1, Surplus $ 42, $ 48, Total Disbursements $ 68, $ 72,020.00
2 Village of Pellston Local Street Budget - FY Budgeted 2017 Forecast Assumptions Fund Balance $ 17, $ 25, State Shared Revenue $ 35, $ 35, expect stagnant rates Interest $ $ Transfer in MS $ 5, $ 5, Transfer in GF Total $ 57, $ 65, Disbursements Snow Removal Wages $ 6, $ 6, Wages $ 2, $ 2, Work Comp. Insurance $ $ Retirement $ $ Health Insurance $ 2, $ 2, Payroll Taxes $ $ Supply & Repair $ $ Non-Motorized supp. $ 1, $ 1, Repairs & Maintenance $ 2, $ 2, Equipment Rental $ 15, $ 15, expect similar winter Transfer to GF $ - $ - Transfer to Motor Veh. $ - $ - Transfer to MTF $ - $ - Carry Over $ 25, $ 33, Total Disbursements $57, $65,010.00
3 Village of Pellston Major Street Budget -FY Budgeted 2017 Forecast Assumptions Fund Balance $ 28, $ 26, State Shared Revenue $ 40, $ 40, expect stagnant rates Interest $ $ Transfer in GF $ - $ - Total $ 68, $ 66, Disbursements Wages $ 2, $ 2, Snow Removal Wages $ 7, $ 7, Work Comp. Insurance $ $ Retirement $ $ Health Insurance $ 2, $ 2, Payroll Taxes $ $ Supply & Repair $ 1, $ 1, Repairs & Maintenance $ 6, $ 6, Supplies Non-motorized $ 1, $ 1, Miscellaneous Expense Equipment Rental $ 15, $ 15, expect similar winter Transfer to MTF Transfer to Local Street $ 5, $ 5, Carry Over $ 26, $ 23, Total Disbursements $ 68, $ 66,010.00
4 Village of Pellston - M/V Budget FY Budgeted 2017 Forecast Assumptions Fund Balance $ 10, $ 1, Interest $ $ GF Rental $ 25, $ 25, MS Rental $ 15, $ 15, LS Rental $ 15, $ 15, Misc. Income DDA Portion Rental Trans in GF Trans in MS Trans in LS Total $ 65, $ 56, Disbursements Miscellaneous Exp. $ 1, $ 1, Wages $ 20, $ 18, Worker Comp. $ $ Retirement $ 1, $ 1, Health Insurance $ 5, $ 4, Payroll Taxes $ 1, $ 1, Utilities $ 6, $ 5, Gas & Oil $ 12, $ 10, Supplies $ 3, $ 2, Repairs & Mtnce. $ 8, $ 4, Big repairs done in 2015 Property Insurance $ 3, $ 3, Capital Outlay Trans to GF Carry Over $ 1, $ 5, Total Disbursements $ 65, $ 56,710.00
5 Village of Pellston - Fire Fund Budget FY Budgeted 2017 Forecast Assumptions Fund Balance $ 35, $ 41, Protection Fees: $ 70, $ 70, expect rates to be stagnant Fees for Services $ 5, $ 5, Interest $ $ Contribution/Misc. Income $ $ Grants $ 1, $ 1, Emmet County - Jaws $ 4, $ 4, General Fund Transfer In $ 15, $ 15, Totals $ 131, $ 137, Disbursements Miscellaneous Expense $ 2, $ 2, Contracted Services $ 1, $ 1, Health Insurance $ 4, $ 4, Supplies - non vehicle $ 2, $ 2, Gas & Oil $ 2, $ 2, Repairs & Mtnce - non vehicle $ 2, $ 2, Chief Wages $ 9, $ 9, Retirement $ $ Workman's Comp. Insurance $ 2, $ 2, Payroll Taxes $ $ Property Insurance $ 2, $ 2, Utilities $ 10, $ 10, Vehicle Repair/Maintenance $ 2, $ 2, Radio Maintenance $ 2, $ 1, expect reduced need First Responder Training First Responder Expenses $ - Training $ 5, $ 5,000.00
6 Capital Outlay Equipment $ 25, $ 10, expect reduced need Capital Outlay Uniforms $ 1, $ 1, Meetings/Wages $ 12, $ 12, Transfer to General Fund Carryover $ 41, $ 64, Total $ 131, $ 137,110.00
7 Village of Pellston - General Fund FY Budgeted 2017 Forecast Assumptions Fund Balance $ 80, $ 53, Current Property Tax $ 106, $ 100, Delinquent Taxes $ 10, $ 10, Revenue Sharing $ 75, $ 75, Metro Act $ 5, $ 3, Interest $ $ Other Income $ 2, $ Contribution/Misc. $ $ Reimbursements $ 1, $ Zoning $ $ Liquor License Fees $ 1, $ 1, General assumptions: property tax rates will stay relatively stagnant. Village will need to look at additional cost-cutting measures to become more fiscally sound as well as investigate grant funding resources for public improvement projects. Total $ 281, $ 244, Distributions Village Fees and Dues $ $
8 2016 Budgeted 2017 Forecast Assumptions General assumptions: property tax rates will stay relatively stagnant. Village will need to look at additional cost-cutting measures to become more fiscally sound as well as investigate grant funding resources for public improvement projects. Web Site $ $ Village Council Wages $ 2, $ 2, Council Supply/Expense $ $ President Wages $ 7, $ 7, President Payroll Taxes $ $ Pres. Supply/Expense $ $ Contracted Services $ 1, $ 1, Accounting Services $ 2, $ 5, audit year Clerk Wages $ 10, $ 10, Clerk Payroll Taxes $ $ Clerk Supply/Expense $ $ Treasurer Wages $ 5, $ 5, Treasurer Payroll Taxes $ $ Treasurer Supply/Expense $ $ Village Hall Village Hall Wages $ 2, $ 2, Village Hall Payroll Taxes $ $ Village Hall health insurance $ $ Village Hall Retirement $ $ Village Hall Utilities $ 8, $ 7, Village Hall Repairs & Maintenance $ 2, $ 1,500.00
9 2016 Budgeted 2017 Forecast Assumptions Village Hall Debt Payment $ 24, $ 24, Village Property Village Property Wages $ 15, $ 15, Village Property Payroll Taxes $ 1, $ 1, Village Property Health Insurance $ 3, $ 3, Village Property Retirement $ 1, $ 1, Attorney Fees $ 1, $ Village Property Repairs & Mtnce. $ 2, $ 1, General Office Office Supplies $ $ Office Equipment $ 1, $ Printing Expense $ $ Property Insurance $ 6, $ 6, General Equipment Rental $ 25, $ 25, Miscellaneous Expense $ 2, $ 1, Ordinance Enforcement Ordinance Wages $ 4, $ 4, Ordinance payroll taxes $ $ Ordinance health insurance $ 2, $ 2, Ordinance retirement $ $ Ordinance Supplies $ $ General assumptions: property tax rates will stay relatively stagnant. Village will need to look at additional cost-cutting measures to become more fiscally sound as well as investigate grant funding resources for public improvement projects.
10 2016 Budgeted 2017 Forecast Assumptions General assumptions: property tax rates will stay relatively stagnant. Village will need to look at additional cost-cutting measures to become more fiscally sound as well as investigate grant funding resources for public improvement projects. Public Works Public Works wages $ 4, $ 4, Public Works payroll taxes $ $ Public Works health insurance $ $ Public Works retirement $ $ Public Works supplies $ $ Street/Traffic Lights $ 22, $ 22, Waste Refuse Collection $ 2, $ 2, Friendship Center $ 1, $ 1, Planning Planning Commission Wages $ 3, $ 3, Planning Commission Supplies $ $ Zoning Inspector $ $ Parks & Rec Parks wages $ 9, $ 9, Parks payroll taxes $ $ Parks health insurance $ 2, $ 2, Parks retirement $ $ Parks Utilities $ 2, $ 2, Parks Repairs & Maintenance $ 3, $ 1, expect reduced need Beautification $
11 2016 Budgeted 2017 Forecast Assumptions General assumptions: property tax rates will stay relatively stagnant. Village will need to look at additional cost-cutting measures to become more fiscally sound as well as investigate grant funding resources for public improvement projects. Sidewalks $ 2, $ Library $ 2, $ 2, Depot Utilities $ 2, $ 1, Depot Repairs &Maintenance $ 10, $ 5, roof repair in 2015 Historical Society $ 1, $ 1, Employee Insurance - SBAM $ 1, $ 1, Employee W/C Insurance $ 2, $ 1, expect reduced premium Trans. To Fire $ 15, $ 15, Trans. To MV Trans. To LS $ - $ - Trans. To MS Surplus $ 52, $ 29, Total Distributions $ 281, $ 244,120.00
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 informationVillage of Posen Official Proceedings of the Special Meeting December 27, 2010
Village of Posen Official Proceedings of the Special Meeting December 27, 2010 The Village of Posen Council met in special session on December 27, 2010 and the meeting was called to order by President
More informationName. Basic Form Instructions
Adopted Budget Form for: Cities, Towns & Counties Name Perry City Fiscal Year Ended 6/30/2018 1. As required by Utah statutes, budget forms submitted must present a balanced budget, meaning budgeted expenditures
More informationCity of Linden BUDGET Fund Fund Budget Budget Impact General DRAFT. Cemetery Perpetual. Debt Retriement
City of Linden 20 Revenue Expenditures 18-19 19-20 Fund Fund Budget Budget Impact General Cemetery $ 57,800 $ 42,681 $ 15,119 Building $ 17,000 $ 44,050 $ (27,050) Administration $ 2,031,353 $ 1,366,015
More information04/03/ :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 informationCITY OF EAST TAWAS Budgets. Adopted
CITY OF EAST TAWAS 2010-2011 Budgets Adopted June 7, 2010 Fund 101: GENERAL FUND 2010-2011 FISCAL YEAR ESTIMATED REVENUES Dept 000: 04221 101-000-000.999 TRANSFER FROM PRIOR YEAR FUNDS 0 101-000-402.000
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30
More informationVillage of Kenilworth Fiscal Year 2019 Adopted Budget
F Village of Kenilworth Fiscal Year 2019 Adopted FY 16 Delta FY18B v. FY19P 23 GENERAL FUND Total General Operating Revenues: 4,793,044 4,514,062 4,429,149 3,993,544 4,584,330 4,491,415 62,266 Administration
More information11/01/ :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 informationVILLAGE OF BARRINGTON HILLS TREASURER'S REPORT STATEMENT OF ASSETS JANUARY 31, 1975
VILLAGE OF BARRINGTON HILLS TREASURER'S REPORT STATEMENT OF ASSETS JANUARY 31, 1975 GENERAL FUND: Company of Barrington $ (7,324.) Petty Cash 50. $(7,274.) Savings accounts - Company of Barrington 1 First
More informationREVENUES 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 informationSTATE OF MINNESOTA OFFICE OF THE STATE AUDITOR
STATE OF MINNESOTA OFFICE OF THE STATE AUDITOR SUITE 500 525 PARK STREET (651) 296-2551 (Voice) (651) 296-4755 (Fax) PATRICIA ANDERSON SAINT PAUL, MN 55103-2139 state.auditor@state.mn.us (E-mail) STATE
More information2019 General Fund Budget
Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita
More informationCITY OF 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 informationSUGAR ISLAND TOWNSHIP BUDGET APRIL 1st, 2019-MARCH 31st, 2020
Approved 3-23-2019 SUGAR ISLAND TOWNSHIP BUDGET APRIL 1st, 2019-MARCH 31st, 2020 GENERAL FUND REVENUE REVENUE REVENUE & TAXES 2018-2019 2018-2019 March 31, 2019 #402 CURRENT PROPERTY TAXES 60,657.00 60,908.45
More informationPROPOSED 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 informationBest Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER
Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER BEFORE THE BOARD MEETING 1. Prepare some claims for payment (clerk may also do these), attach bills to claims,
More informationVILLAGE OF PELLSTON, MICHIGAN EMMET COUNTY. State of Michigan Economic Vitality Incentive Program Employee Compensation Plan
VILLAGE OF PELLSTON, MICHIGAN EMMET COUNTY State of Michigan Economic Vitality Incentive Program Employee Compensation Plan April 2013 INTRODUCTION The Village of Pellston has developed the following employee
More information2018 Proposed Budget
Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real
More 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 informationVILLAGE 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 information07/01/2018 Budget Report City of Wayland REQUESTED GL NUMBER DESCRIPTION BUDGET
07/01/2018 Budget Report City of Wayland 2018-19 REQUESTED GL NUMBER DESCRIPTION BUDGET ESTIMATED REVENUES Dept 000 101-000-404-000 REAL PROPERTY TAX 1,493,880 101-000-404-001 REAL PROPERTY TAX - IFT 7,621
More informationBicycle - Storage
. SUBTOTAL Borough of Mount Joy 01. GENERAL FUND PROPOSED BUDGET a. t4i NO. LINE ITEM 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572
More 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 informationBUDGET REPORT FOR CALEDONIA TOWNSHIP Fund: 101 GENERAL FUND
REPORT FOR CALEDONIA TOWNSHIP Fund 101 GENERAL FUND 1/7 Dept 000 101-000-40100000 CURRENT TAX 101-000-40200000 DELIQUENT PERSONAL 101-000-40500000 ADMINISTRATION FEES 101-000-41803000 HISTORICAL COMMISSION
More informationProfit & Loss Budget vs. Actual January through December 2018
12:25 PM Manheim Borough -General Fund 10/08/18 Profit & Loss Budget vs. Actual January through December 2018 Accrual Basis Income 01 General Fund Income 301 Real Estate Taxes 301.100 Real Estate Tax Current
More informationORDINANCE #231 CITY OF EAST JORDAN CHARLEVOIX COUNTY, MICHIGAN FISCAL YEAR 2014/2015 PROPOSED BUDGET CITY COMMISSION MEETING MAY 6, 2014
ORDINANCE #231 CITY OF EAST JORDAN CHARLEVOIX COUNTY, MICHIGAN FISCAL YEAR 2014/2015 PROPOSED BUDGET CITY COMMISSION MEETING MAY 6, 2014 AN ORDINANCE TO PROVIDE FOR THE GENERAL APPROPRIATIONS OF THE CITY,
More informationCITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31009 SALES TAX REVENUE THROUGH COUN.00.00 2,569,002.00 2,569,002.00.0 100-00-31910
More informationORDINANCE NO. 795 APPROPRIATION ORDINANCE OF THE CITY OF MOMENCE, ILLINOIS
ORDINANCE NO. 795 APPROPRIATION ORDINANCE OF THE CITY OF MOMENCE, ILLINOIS AN ORDINANCE MAKING APPROPRIATIONS FOR CORPORATE PURPOSES FOR THE FISCAL YEAR BEGINNING ON THE 1ST DAY OF MAY, 2015, AND ENDING
More informationCITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03
BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 11,909.51) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 93,085.40 100-00-10225
More informationRESOLUTION NO A RESOLUTION BY THE CITY TO ADOPT A BUDGET FOR FISCAL YEAR 2013
RESOLUTION NO. - A RESOLUTION BY THE CITY TO ADOPT A BUDGET FOR FISCAL YEAR WHEREAS, Arkansas Code Annotated 14-58-201 requires the Mayor to submit a proposed budget to the council from January 1 through
More informationVILLAGE 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 informationTOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871
Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,475.00 $ 22,053.00 $ 14,702.00 $ 22,279.00 Contractual Exp. A1010.4 $ 440.00 $ 4,000.00
More informationTOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871
Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,504.00 $ 22,279.00 $ 15,446.04 $ 23,169.00 $ 23,169.00 Contractual Exp. A1010.4 $ 1,275.00
More informationVillage of Hilbert 2012 Municipal Budget Public Hearing 7 p.m. Tuesday, November 8, 2011
Fund 01 GENERAL FUND 2010 2011 2011 2012 % Account Name Receipts Budget Projected Budget Change GENERAL PROPERTY TAX - LEVY LIMIT $ 283,172.79 $ 291,681 $ 291,681.00 $ 295,007 1% GENERAL PROPERTY TAX -
More informationFox Township Supervisors General Fund Proposed 2019 Budget
General Fund 301.100 Real estate - Current $ 94,000 301.200 Real Estate - Prior $ 1,500 301.400 Tax Claim $ 5,000 310.010 Per Capita - current $ 9,300 310.020 Per Capita - Prior $ 150 310.100 Reality Transfer
More informationCity of Stanton Budget Overview Administrative Office of the City Manager, Chief Administrative Officer
April 22, 2014 City of Stanton 2014-2015 Budget Overview Administrative Office of the City Manager, Chief Administrative Officer Honorable Members of the City Commission and Mayor, The Administrative Office
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 informationFARR WEST CITY Tentative Revised Budget
GENERAL FUND - SUMMARY REVENUES GENERAL FUND Taxes $ 1,263,000 $ 1,216,000 $ 1,217,000 $ 1,030,324 $ 986,005 Licenses & Permits 250,000 153,000 258,000 156,518 99,662 Intergovernmental Revenues 198,000
More informationTOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND 31, PROPOSED
TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2011 With Proposed Budget Figures for 2012 PROPOSED REVENUES Town Clerk Fees:
More informationCITY OF HAILEY BALANCE SHEET JANUARY 31, 2016 GENERAL FUND TOTAL ASSETS 2,025,537.16
BALANCE SHEET JANUARY 31, 2016 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 1,977.45 100-00-10110 CASH IN FLEX ACCOUNT 5,199.65 100-00-10125 CREDIT CARDS IN TRANSIT 29,265.75 100-00-10225
More informationVILLAGE 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 informationPage : 12/15/ :39 PM User: JEN DB: Caledonia 1/10. BUDGET REPORT FOR CALEDONIA TOWNSHIP Fund: 101 GENERAL FUND 2012 ORIGINAL BUDGET 2012 AMENDED
REPORT FOR CALEDONIA TOWNSHIP Fund 101 GENERAL FUND 1/10 101-000-40100000 101-000-40200000 101-000-40500000 101-000-41803000 101-000-42300000 101-000-42700000 101-000-44500000 101-000-47700000 101-000-57400000
More informationPlainfield 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 informationCITY OF SHERIDAN Budget for FY 2015
CITY OF SHERIDAN Budget for FY 2015 ACCOUNT DESCRIPTION ANNUAL BUDGET REVENUES BY FUND 10.4010.0000.0000 Property Taxes 1,300,000.00 10.4031.0000.0000 Sales Tax - In State 3,682,250.00 10.4032.0000.0000
More informationCITY OF MIDDLETON 2015 FINAL/ADOPTED Page: 1 (4)
CITY OF MIDDLETON 2015 FINAL/ADOPTED Page: 1 Mar 24, 2015 01:07PM Number Description Budget GENERAL FUND TAXES 100-4111-00 GENERAL PROPERTY TAX 16,002,815-100-4112-00 OMITTED PROPERTY 0 100-4113-00 FEES
More informationTOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed
TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed Budget Figures for 2013 PROPOSED REVENUES Town Clerk Fees:
More informationID: BP WOW FUND: GENERAL FUND
DATE: 11/27/2013 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 12:02:17 FUND: GENERAL FUND BEGINNING BALANCE 0 TAXES TAXES 10-410-411-1100 GENERAL PROPERTY TAXES 8,689,638 7,240,965 8,689,158 8,950,755 10-410-411-1400
More informationSCHUYLKILL TOWNSHIP - RECEIPTS BUDGET Budget Revised Date: November 2 for Possible Adoption
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 YEARS 2016-2018 2017 2017 2018 Pg 1 ACCT. # GENERAL FUND as of 8/31/2017 CARRYOVER
More informationSouth 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 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 informationBUDGET BEGINNING BALANCE REVENUE EXPENSES ENDING BALANCE GENERAL FUND - REVENUE BEGINNING BALANCE -
GENERAL FUND - REVENUE BEGINNING BALANCE - May 1 135,000.00 Property Tax-Fire 210,000.00 Property Tax Street & Bridge-from County 73,700.00 Property Tax-Street Lighting 69,600.00 Property Tax-Corporate
More informationAMENDED ACTIVITY REQUESTED GL NUMBER DESCRIPTION BUDGET THRU 03/31/17 BUDGET
02/23/2017 BUDGET REPORT FOR CAMBRIDGE TOWNSHIP Calculations as of 03/31/2017 2016-17 2016-17 2017-18 AMENDED ACTIVITY REQUESTED GL NUMBER DESCRIPTION BUDGET THRU 03/31/17 BUDGET ESTIMATED REVENUES Dept
More informationState of Kansas City. Water & Sewer Utility Fund 15 1,686,031 Gas Utility Fund 16 54,820
CERTIFICATE 2015 To the Clerk of Cloud, State of Kansas We, the undersigned, officers of of Concordia certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget
More informationCITY OF WETUMPKA, ALABAMA COMPILED QUARTERLY FINANCIAL REPORTS FOR THE QUARTER ENDED JUNE 30, 2018
COMPILED LY FINANCIAL REPORTS FOR THE ENDED JUNE 30, 2018 ACCOUNTANT S REPORT To the City of Wetumpka Wetumpka, Alabama Management is responsible for the accompanying financial statement of The City of
More informationVILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS
APPROPRIATIONS A 1010 Legislative - Village Trustees: Trustees 26,000 26,000 A 1110 Judicial - Justices: Justices 28,500 28,500 Prosecutor/Steno Prosecutor 14,000 18,000 Steno 6,000 6,000 Contractual 7,000
More informationAgency Page Information
Functional Areas The County agency pages are organized by the four functional areas of the County government: Community Development,, Human Services, and Public Safety. A. Functional Area Expenditure Budget
More informationKenton County Fiscal Court. Summary. Summary
Summary Summary Fund FY 2012 FY 2013 FY 2014 YTD FY 2014 Original Budget Adjustments Current Budget 1st Qtr October November December Year to Date % RESERVE BALANCE JULY 1st General Fund - 01 3,571,732.43
More informationCity of Williston 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 informationjr 4 Borough of Mount Joy 01. GENERAL FUND 2019 ADOPTED BUDGET 2019
[ Borough of Mount Joy 01. GENERAL FUND ADOPTED BUDGET ADOPTED 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572 301.400 Real Estate Taxes
More informationGrant-DOJ-Bulletproof Vest State Grants
City of Colfax: Budget 2017-Revenues 001-General (Current Expense) Fund Beginning Fund Balances - Non Restricted 001-000-000-308-80-01-00 Beg Bal - General Unreserved $ 48,834.00 001-000-000-308-80-02-00
More informationBUDGET REPORT FOR CALEDONIA TOWNSHIP Fund: 101 GENERAL FUND
06/12/ 0946 AM DB Caledonia REPORT FOR CALEDONIA TOWNSHIP Fund 101 GENERAL FUND 1/9 101-000-40100000 101-000-40200000 101-000-40500000 101-000-41803000 101-000-42300000 101-000-42700000 101-000-44100000
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 informationState of Kansas City. Water & Sewer Utility Fund 14 1,352,556 Gas Utility Fund 15 58,000
CERTIFICATE 2016 To the Clerk of Cloud, State of Kansas We, the undersigned, officers of of Concordia certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget
More informationClerk of Circuit Court Lee County, Florida
Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records
More 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 information1 of 21 P:\Budget\2018 Budget\2018 Budget FOR ADVERTISEMENT. Grand Total -
South Londonderry Township 2018 Worksheet GENERAL GOVERNMENT is responsible for those line items that are necessary and supportive of the legislative and policy making functions of the South Londonderry
More informationState of Kansas City. General a 7 454,090 83,933 Debt Service Employee Benefits 226,503 42,462 Library 37,000 28,114
CERTIFICATE To the Clerk of Osage County, State of Kansas We, the undersigned, officers of of Burlingame certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget
More informationWHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES
WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES -3,231,000 ACT 511 TAXES -11,320,000 LICENSE & PERMITS -333,000 FINES -60,000 INTEREST EARNED -23,000 RENTS
More informationBUDGET REPORT FOR COOPER CHARTER TOWNSHIP Fund: 101 GENERAL FUND Calculations as of 03/31/2019
DB Coopertwp REPORT FOR COOPER CHARTER TOWNSHIP Fund 101 GENERAL FUND 1/22 ESTIMATED REVENUES 101-000-403.00 CURRENT RE & PP TAX 101-000-407.00 DELINQ RE TAX 101-000-417.00 DELINQ PERS PROP TAX 101-000-442.00
More informationTOWN BUDGET FOR Town of Lockport. In the County of Niagara. Villages within or partly within town CERTIFICATION OF TOWN CLERK
TOWN BUDGET FOR 2018 Town of Lockport In the County of Niagara Villages within or partly within town Village Of Village Of CERTIFICATION OF TOWN CLERK I, Judith A. Newbold, Town Clerk, certify that the
More informationCITY OF WATERVLIET 2015 BUDGET 2015 Budget A1010 MAYOR AND CITY COUNCIL Estimate
CITY OF WATERVLIET 2015 BUDGET A1010 MAYOR AND CITY COUNCIL Estimate (1) Mayor, (2) Councilpersons $97,506 (1)Secretary $9,500 Office supplies, printing, misc expense _ Total $107,006 A1230 GENERAL MANAGER
More informationCITY OF ALLEN PARK FISCAL YEARS & ADOPTED BUDGET. City of Allen Park Southfield Rd. Allen Park, MI 48101
CITY OF ALLEN PARK FISCAL YEARS 2014-2015 & 2015-2016 ADOPTED BUDGET City of Allen Park 16850 Southfield Rd. Allen Park, MI 48101 www.cityofallenpark.org Adopted Budget 5/13/14 The City of Allen Park State
More informationList of Principal Officials
2018/2019 BUDGET 1 List of Principal Officials CITY COUNCIL Russell Whipple, Mayor Marlon Brown, Mayor Pro-Tem Jon Droscha, Councilmember Elaine Ferris, Councilmember Angela Madden, Councilmember Rita
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 informationVillage of Pomona. Budget Adopted
Village of Pomona Budget 2014-2015 Adopted April 28, 2014 TENTATIVE BUDGET 2014-2015 Village of Pomona Schedule 1 Appropriations - General Fund Budgeted Actual Forecast Budgeted 2013-2014 2012-2013 2013-2014
More informationNew Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate
New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate COUNTY: Colfax County Fiscal Year: 2017-2018 ROUNDED TO NEAREST DOLLAR (A) (B) (C) (D) PROPERTY
More informationORDINANCE # VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR
ORDINANCE #2016-17 VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR BEGINNING MAY 1, 2016 AND ENDING APRIL 30, 2017 Page 1 of 13 VILLAGE OF STICKNEY
More informationCITY OF NEWTON Amount of Increase (11 times 3) + $ 21,751
St at e of Kansas Computation to Determine Limit for 2014 Amount of Levy 1. Total Tax Levy Amount in 2013 Budget + $ 5,271,518 2. Debt Service Levy in 2013 Budget - $ 510,830 3. Tax Levy Excluding Debt
More informationCITY OF PARKLAND ANALYSIS OF REVENUES/SOURCES AND EXPENDITURES/USES GENERAL FUND
GENERAL FUND % Change From 2018 Locally Levied Taxes Property Taxes 16,246,790 17,496,916 17,702,458 21,004,985 3,508,069 20.0% Franchise Fee - Electricity - - 398,767 1,900,000 1,900,000 n/a Franchise
More informationCity of Alameda Mid Cycle Update to Operating and Capital Budget Fiscal Years and
1 City of Alameda Mid Cycle Update to Operating and Capital Budget Fiscal Years 2013-14 and 2014-15 Budget Presentation Outline Mid-Cycle Highlights Overview of Mid Cycle Update to All Funds & General
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 informationTOWN OF SEVASTOPOL DETAILED 2017 BUDGET WORKSHEET - October 3, 2016
Page 1 10/0/016 1 4 5 6 7 8 9 10 11 1 1 14 15 16 17 18 19 0 1 4 5 6 7 8 9 TOWN OF SEVASTOPOL DETAILED 017 BUDGET WORKSHEET - October, 016 Budget 015 015 Budget 016 actual 016 016 017 Work 10//016 EXPENDITURES
More informationCity of Hazel Park Budget Resolution Summary Fiscal Year Beginning Fund Balance 1,870,342
City of Hazel Park Budget Resolution Summary Fiscal Year 2015-2016 Beginning Fund Balance 1,870,342 General Fund Revenues Property Taxes $ 6,673,874 State and Federal Revenue 2,220,796 Licenses & Permits
More informationCITY OF PAPILLION MAYOR AND CITY COUNCIL REPORT NOVEMBER 7, 2017 AGENDA
CITY OF PAPILLION MAYOR AND CITY COUNCIL REPORT NOVEMBER 7, 2017 AGENDA Subject: Type: Submitted By: Ordinance 1792 Amendment to 2017/2018 Fiscal Budget Ordinance Introduction Nancy Hypse, Finance Director
More informationBUDGET REPORT FOR COOPER CHARTER TOWNSHIP Fund: 101 GENERAL FUND. Calculations as of 03/31/2018
User deanna DB Coopertwp REPORT FOR COOPER CHARTER TOWNSHIP Fund 101 GENERAL FUND 1/14 101-000-403.00 CURRENT RE & PP TAX 101-000-407.00 DELINQ RE TAX 101-000-417.00 DELINQ PERS PROP TAX 101-000-442.00
More information2012 Budget FINAL 9/12/11
FINAL 9/12/11 GENERAL FUND REVENUES CARRYOVER $ 58,230 600201 ADVALOREM TAX $ 524,066 600401 FOUNDATION REV-Capital $ - FOUNDATION REV-Operating $ 220,000 600601 MOTOR VEHICLE TAX $ 49,458 601001 DELINQUENT
More information$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 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 informationFinal Budget. Warm Springs Water District
FY 7/1/17-6/30/18 PO Box 1390 Dubois, WY 82513 None Fremont County Budget Hearing Information Location: Dubois Town Hall Date: TBD Time: TBD Budget Prepared by: David L Woodward S-A BUDGET MESSAGE W.S.
More informationAN APPROPRIATION ORDINANCE
BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,
More informationCERTIFICATE OF ESTIMATE OF REVENUE
CERTIFICATE OF ESTIMATE OF REVENUE I hereby certify that the following estimate of revenue for the Village of Elmwood Park is correct and represents new and not existing revenue to the Village which will
More informationGeneral Fund Revenues
Fund 100 GENERAL Revenue Department 000 NON DEPARTMENTAL 410.01 Property Tax Regular $6,297,833.09 $7,654,761.00 $7,439,358.00 410.10 Property Tax Ag Land $2,971.49 $2,695.00 $2,804.00 412.01 Property
More informationREVENUE ASSUMPTIONS. Actual Actual Adopted Revised Adopted TOTAL SOURCES BEGINNING FUND BALANCE $
General Government Funds Revenues REVENUE ASSUMPTIONS This section explains and illustrates the estimates for revenue sources included in the General Government funds of the 2009/ Biennial. Key funding
More informationSECTION II ORDINANCES OF THE TOWN OF PLAINVILLE
SECTION II ORDINANCES OF THE TOWN OF PLAINVILLE SUBJECT INDEX Subsection MUNICIPAL DEPARTMENTS, BOARDS, REGULATIONS Aquifer Protection Agency, Designating...70 Aviation Commission..91 Berner Swimming Pool
More informationTO: Mayor & Council Budget Advisory Committee FROM: Lyman Howard Dean Rohla DATE: February 12, 2019 SUBJ: ACTUAL 2018 YEAR END FINANCIAL INFORMATION
9605 NE 24 th Street Clyde Hill, Washington 98004 425-453-7800 Fax: 425-462-1936 www.clydehill.org TO: Mayor & Council Budget Advisory Committee FROM: Lyman Howard Dean Rohla DATE: February 12, 2019 SUBJ:
More informationMarch 1, Honorable Commissioners Jefferson County, West Virginia
JEFFERSON COUNTY COMMISSION 124 East Washington Street, P.O. Box 250, Charles Town, WV 25414 Phone: (304) 7283284 Fax: (304) 7257916 Web: www.jeffersoncountywv.org PRESIDENT Peter Onoszko VICE PRESIDENT
More informationTOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK
TOWN FOR 2016 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles
More informationTown of 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 information