CI=CAPITAL IMPROVEMENT ALDERMEN PD=PLANNING & DEVELOPMENT MEETING SW/SWR=STORM WATER SEWER OPERATING EXPENSE

Size: px
Start display at page:

Download "CI=CAPITAL IMPROVEMENT ALDERMEN PD=PLANNING & DEVELOPMENT MEETING SW/SWR=STORM WATER SEWER OPERATING EXPENSE"

Transcription

1 Cascade Engineering CI Sanitation $ 30,000 $ 7, Invoice No Dated 1/25/ new green recycle carts CBB CI Streets and sidewalks $ 704,870 $ 31,982 $ 2, Invoice No Dated 1/10/2017 Traffic study for Brentwood at Eager Center for Public Safety Management, LLC MOE Miscellaneous Contractual Exp. $ 130,000 $ (66) $ 18, Invoice No Dated 10/28/ % due for preparation of Draft Report of Analysis of Police Department - Final Report has been submitted to the City of Brentwood Center for Public Safety Management, LLC MOE Miscellaneous Contractual Exp. $ 130,000 $ (66) $ 2, Invoice No Dated 12/21/2016 Travel costs during the period of 11/12-12/16/2016 related to preparation of Draft Report of Analysis of Police Department - Final Report has been submitted to the City of Brentwood Center for Public Safety Management, LLC MOE Miscellaneous Contractual Exp. $ 262,500 $ 6, Invoice No Dated 1/26/2017 Consulting related to preparation of the final Draft Report of Analysis of Police Department - Final Report has been submitted to the City of Brentwood Services received in 2017, paid from 2017 budget. Page 1 of 5

2 Central Auto Body Rebuilders, Inc. CI Repairs and maintenance-equip. $ 126,250 $ (3,410) $ 2, Invoice No Dated 12/22/2016 Vehicle repair for Police 2015 Ford Explorer CH2M Hill Engineers, Inc. SW/PK Stormwater expense $ 75,000 $ 32,626 $ 8, Invoice No Dated 1/20/2017 Engineering services related to the Conceptual Plan for stormwater mitigation along Deer Creek during the period of 10/29-11/25/ Work Order No. 4 - Study of the Six Choke Points CivicPlus CS Miscellaneous contractual $ 23,425 $ 2, Invoice No Dated 1/1/2017 1st Quarter 2017 fee for hosting and support of Brentwood website. Curtis, Heinz, Garrett, O'Keefe MOE Legal $ 115,000 $ (7,889) $ 4, Invoice No Dated 1/26/2017 Non retainer fees for the month of Dec Higbee Associates LLC MOE Professional Services $ 5,000 $ 2, Invoice No Dated 1/27/2017 Preparation and presentation of bi-annual update on compensation survey including travel costs and accomodations. Houseal Lavigne Associates PD Miscellaneous contractual $ 70,000 $ (2,620) $ 11, Invoice No Dated 12/4/2016 Comprehensive Plan update during 11/1-11/30/2016 Houseal Lavigne Associates PD Miscellaneous contractual $ 70,000 $ (2,620) $ 10, Invoice No Dated 1/3/2017 Comprehensive Plan update during 12/1-12/30/2016 Page 2 of 5

3 Page 3 of 5

4 IESI Valley Park Transfer Station SAN Solid Waste Disposal $ 157,000 $ (3,861) $ 4, Invoice No Dated 12/31/2016 Transfer station for dumping City trash trucks, fees for second half of December IESI Valley Park Transfer Station SAN Solid Waste Disposal $ 158,000 $ 3, Invoice No Dated 1/15/2016 Transfer station for dumping City trash trucks, fees for first half of January 2017 O.R. Colan Associates, LLC CI HIC Pedestrian STP $ 901,445 $ 724,226 $ 9, Invoice No Federal reimbursement, 80%, Dated 1/13/2017 $7, Industrial Court Pedestrian Improvement Project, STP 6619 Planning Design Studio PARKS Park Capital Expense $ 971,609 $ (37,047) $ 21, Billing No. 3, Invoice No. J Dated 1/10/2017 Brentwood Park Field Renovation Design from inception through December 31, PDS was selected to complete this project in accordance with their on-call landscape architectural services, approved by the BoA on August 14, 2015 Planning Design Studio PARKS Park Capital Expense $ 971,609 $ (37,047) $ 7, Billing No. 8, Invoice No. J Dated 1/11/2017 Brentwood Park Field Renovation Design from inception through December 31, PDS was selected to complete this project in accordance with their on-call landscape architectural services, approved by the BoA on August 14, 2015 Page 4 of 5

5 Rejis Commission P REJIS Communication $ 57,000 $ 4, Invoice No. INV Dated 1/15/2017 Police Department Judicial Software 2016 subscription fee and communication services for the month of 1/1-1/31/2017. The Department contracts each year with REJIS. Rejis Commission MOE Professional Services $ 30,000 $ 25,248 $ 3, Invoice No. INV Dated 12/31/2016 IT Services for December For the month of December 2016, the City used hours. The month of January 2017 will be the last month of service for HelpDesk related needs. Target Solutions Learning, LLC CI Fire Computer $ 10,542 $ 3, Invoice No Dated 1/17/2017 Target Solutions online training license for the year of 1/1-12/31/2017 The Davey Tree Company S Forestry $ 44,600 $ 28,599 $ 8, Invoice No Dated 1/9/2017 On-call Supportive Urban Forest Tree Care Services for Public Works, including tree planting and consulting through December 31, Davey Tree was selected to complete this work in accordance with their on-call services and approved by the BoA on November 7, The Harlan Company PARKS Misc. Contractual Exp. - Ice Rink $ 73,550 $ 17,380 $ 4, Invoice No Dated 12/29/2016 Install updated Dasherboard system Truck Centers, Inc. - St. Louis SAN Repairs and maint.-equipment $ 27,000 $ 2, Invoice No. R :01 Dated 1/8/2017 Sanitation Truck #2 Repair brakes, air leak, governor, fittings 23 Report total: $ 152, $7, Page 5 of 5

Welcome. City of Grovetown Budget Hearing

Welcome. City of Grovetown Budget Hearing Welcome City of Grovetown 2019 Budget Hearing December 3, 2018 1 Agenda Methodology 2019 General Fund Revenue Projections 2019 General Fund Projected Expenditures SPLOST & Capital Improvement Projects

More information

ALL DEPARTMENTS. Town of Astatula FINAL BUDGET FINAL BUDGET HEARING ,000 CASH CARRY FORWARD. Income 310.

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

More information

Village of DeForest 2018 Adopted Budget

Village of DeForest 2018 Adopted Budget Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing

More information

SALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND

SALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT PROPERTY TAXES 01-301.100 REAL ESTATE TAX - CURRENT 242,748.24 262,606.11 1,300,000.00 1,037,393.89 20.2 01-301.400

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

CITY OF ROSEBURG, OREGON TABLE OF CONTENTS ENTERPRISE FUNDS

CITY OF ROSEBURG, OREGON TABLE OF CONTENTS ENTERPRISE FUNDS TABLE OF CONTENTS ENTERPRISE FUNDS Storm Drainage Fund... 121-124 Off Street Parking Fund... 125-126 Airport Fund... 127-131 Water Service Fund... 132-145 STORM DRAINAGE FUND CURRENT OPERATIONS This fund

More information

Trails Community Development District

Trails Community Development District Trails Community Development District Financial Statements (Unaudited) April 30, 2018 Prepared by: Rizzetta & Company, Inc. trailscdd.org rizzetta.com Balance Sheet As of 4/30/2018 (In Whole Numbers) Debt

More information

PUBLIC WORKS DEPARTMENT FY16 BUDGET

PUBLIC WORKS DEPARTMENT FY16 BUDGET PUBLIC WORKS DEPARTMENT FY16 BUDGET Respectfully submitted by: Joseph Bettis Jr., Director of Public Works PUBLIC WORKS DEPARTMENT 18 SEPARATE BUDGETS REGISTRY OF DEEDS PARKING TICKET DEPARTMENT TOWN HALL

More information

General Fund FY2016 Final Budget

General Fund FY2016 Final Budget General Fund FY RESERVES & CARRY FORWARD Reserves 27,000 Carry Forward 75,000 Carry Forward (T-Pier Park) 10,000 REVENUES 112,000 Ad Valorem Taxes (5.024 Mills) 942,500 Insurance Premium Tax (Excise) 41,000

More information

Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER

Best 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 information

CERTIFICATE OF ESTIMATE OF REVENUE

CERTIFICATE 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 information

MJEMORANJDUM GENERAL FUND. finance Department. DATE: August 26, 2015 TO: Steven A. Preston, City Manager FROM: Thomas C. Marston, Finance Director

MJEMORANJDUM GENERAL FUND. finance Department. DATE: August 26, 2015 TO: Steven A. Preston, City Manager FROM: Thomas C. Marston, Finance Director finance Department MJEMORANJDUM DATE: August 26, 2015 TO: FROM: Steven A. Preston, City Manager Thomas C. Marston, Finance Director SUBJECT: Quarterly Budget Update- July through June (Pre-closing) 2015

More information

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06

CITY 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 information

PUBLIC WORKS DEPARTMENT

PUBLIC WORKS DEPARTMENT Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED RECOMM. General Fund: Revenue Administration 494,646 501,667 501,035 508,551 Municipal Trash Collection 101,185 60,358 60,358 60,962 Total Revenues

More information

Village of Elwood Budget for FY Fund Summary

Village of Elwood Budget for FY Fund Summary Fund Summary Description Projected Actual Budget Year End Budget 2017-18 2018-19 2018-19 2019-20 GENERAL Beginning Balance $ 1,742,113 $ 1,893,013 $ 1,893,013 $ 2,375,524 Revenues $ 3,482,778 $ 4,473,324

More information

Magnolia West Community Development District

Magnolia West Community Development District Magnolia West Community Development District Financial Statements (Unaudited) November 30, 2018 Prepared by: Rizzetta & Company, Inc. magnoliawestcdd.org rizzetta.com Balance Sheet As of 11/30/2018 (In

More information

2019 Budget PROPOSED Budget & Finance Budget & Finance

2019 Budget PROPOSED Budget & Finance Budget & Finance REVENUES TAXES 301 REAL PROPERY TAXES 301.100 Real Property Taxes 2,199,814 2,113,626 301.400 Delinquent, Tax Claim Bureau 60,151 60,524 301.500 Real Estate Taxes--Fire Protection 331,664 318,669 301.550

More information

TOWN OF JAMES ISLAND SOUTH CAROLINA DRAFT BUDGET

TOWN OF JAMES ISLAND SOUTH CAROLINA DRAFT BUDGET TOWN OF JAMES ISLAND SOUTH CAROLINA DRAFT BUDGET FISCAL YEAR 2017-2018 TOWN OF JAMES ISLAND SOUTH CAROLINA FISCAL YEAR 2017-2018 DRAFT BUDGET MAYOR W. BILL WOOLSEY MAYOR PRO-TEM LEONARD A. BLANK D TOWN

More information

City of Brentwood Adopted Budget. Brentwood City Hall 2348 South Brentwood Boulevard Brentwood, Missouri brentwoodmo.

City of Brentwood Adopted Budget. Brentwood City Hall 2348 South Brentwood Boulevard Brentwood, Missouri brentwoodmo. City of Brentwood 2017 Adopted Budget Brentwood City Hall 2348 South Brentwood Boulevard Brentwood, Missouri 63144 brentwoodmo.org City of Brentwood, Missouri 2017 Adopted Budget Prepared by Bola Akande,

More information

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND

CITY 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 information

CITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31

CITY 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 information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Final Budget for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Wesley Chapel Office 5844 Old Pasco Rd.; Suite 100 Wesley Chapel, FL 33544 813.994.1001

More information

TOWN OF IOWA REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 01, 2017 GENERAL FUND

TOWN OF IOWA REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 01, 2017 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT TAXES 01-31-100 TAXES - PROPERTY.00.00 85,000.00 85,000.00.0 01-31-300 TAXES - SALES.00.00 245,098.00 245,098.00.0

More information

TOWN OF WESTOVER HILLS FY 2019 BUDGET TABLE OF CONTENTS. Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5

TOWN OF WESTOVER HILLS FY 2019 BUDGET TABLE OF CONTENTS. Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5 TABLE OF CONTENTS Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5 General Fund Budget Budget Summary 7 Water Fund Reimbursement 8 Revenues 9 Administration Expense 10

More information

City of Jefferson Projected Revenues and Other Sources General Fund. Millage Rate

City of Jefferson Projected Revenues and Other Sources General Fund. Millage Rate City of Jefferson Projected Revenues and Other Sources General Fund FY20I2 Source of Revenue CHANGE Millage Rate 6.398 6.398 6.398 Current Real & Personal $ 2,696,267 $ 2,500,000 $ 2,500,000 0.00% Motor

More information

Kahler Glen Annual Meeting 6/10/17

Kahler Glen Annual Meeting 6/10/17 Kahler Glen Annual Meeting 6/10/17 Introductions Closeout 2016 2016 Highlights Community notes Manager's Report Financial Status Water System Status Firewise Legal Action overview Elections Agenda Closing

More information

Two Creeks Community Development District

Two Creeks Community Development District Two Creeks Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. twocreekscdd.org rizzetta.com Balance Sheet As of 9/30/2018 Total Governmental

More information

CITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03

CITY 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 information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Financial Statements (Unaudited) January 31, 2019 Prepared by: Rizzetta & Company, Inc. countrywalkcdd.org rizzetta.com Balance Sheet As of 1/31/2019 (In Whole

More information

CFM Community Development District

CFM Community Development District CFM Community Development District Financial Statements (Unaudited) July 31, 2018 Prepared by: Rizzetta & Company, Inc. cfmcdd.org rizzetta.com Balance Sheet As of 7/31/2018 (In Whole Numbers) Total Governmental

More information

Triple Creek Community Development District. Financial Statements (Unaudited) January 31, 2017

Triple Creek Community Development District. Financial Statements (Unaudited) January 31, 2017 Triple Creek Community Development District Financial Statements (Unaudited) January 31, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 1/31/2017 (In Whole Numbers) Debt

More information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District www.countrywalkcdd.org Adopted Budget for Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road Suite100 Wesley Chapel, Florida 33544 Phone: 8139941001

More information

FY2018 General Fund Budget

FY2018 General Fund Budget FY2018 General Fund Budget 2018 Budget Carry Forward 43,270 Reserves 74,145 General Fund Revenues Ad Valorem Taxes 1,038,315 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 195,000

More information

Ci bbd. West Brandywine Township West Brandywine, Pennsylvania Chester County. Annual Audit and Financial Report December 31, 2017

Ci bbd. West Brandywine Township West Brandywine, Pennsylvania Chester County. Annual Audit and Financial Report December 31, 2017 West Brandywine Township West Brandywine, Pennsylvania Chester County Annual Audit and Financial Report December 31, 2017 Ci bbd 1835 Market Street, 3rd Floor Philadelphia, PA 19103 215/5677770 I bbdcpa.com

More information

City of Brentwood 2013 Adopted Budget

City of Brentwood 2013 Adopted Budget City of Brentwood 2013 Adopted Budget Brentwood City Hall 2348 South Brentwood Boulevard Brentwood, Missouri 63144 brentwoodmo.org City of Brentwood, Missouri 2013 Adopted Budget Prepared by Bola Akande,

More information

DRAFT PROPOSED BUDGET THE GOOD, THE BAD AND THE UGLY (Part 2) City of Chico May 2, 2017

DRAFT PROPOSED BUDGET THE GOOD, THE BAD AND THE UGLY (Part 2) City of Chico May 2, 2017 DRAFT PROPOSED BUDGET 2017 18 THE GOOD, THE BAD AND THE UGLY (Part 2) City of Chico May 2, 2017 DRAFT PROPOSED BUDGET 2017 18 SCHEDULE May 2 nd Round #2 Community Development Public Works May 16 th Questions

More information

Talavera Community Development District

Talavera Community Development District Talavera Community Development District Financial Statements (Unaudited) August 31, 2018 Prepared by: Rizzetta & Company, Inc. talaveracdd.org rizzetta.com Balance Sheet As of 8/31/2018 Debt Service General

More information

PUBLIC WORKS DEPARTMENT Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED ADOPTED General Fund: Revenue Administration

PUBLIC WORKS DEPARTMENT Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED ADOPTED General Fund: Revenue Administration Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED ADOPTED General Fund: Revenue Administration 494,751 453,181 494,253 501,667 Municipal Trash Collection 59,158 59,760 59,760 60,358 Total Revenues

More information

GENERAL FUND REVENUE AND EXPENDITURES ACTUAL, BUDGET, AND PROJECTED

GENERAL FUND REVENUE AND EXPENDITURES ACTUAL, BUDGET, AND PROJECTED GENERAL FUND REVENUE AND EXPENDITURES ACTUAL,, AND ED 2016 ACTUAL ED BEGINNING FUND BALANCE $ 2,344,000 $ 2,530,200 $ 2,845,200 $ 2,530,200 TAX REVENUE PROPERTY TAX GENERAL $ 2,614,000 $ 2,973,000 $ 2,980,500

More information

BOROUGH OF WOODBINE CAPE MAY COUNTY NEW JERSEY AUDIT REPORT FOR THE YEAR ENDED DECEMBER 31, 2015

BOROUGH OF WOODBINE CAPE MAY COUNTY NEW JERSEY AUDIT REPORT FOR THE YEAR ENDED DECEMBER 31, 2015 BOROUGH OF WOODBINE CAPE MAY COUNTY NEW JERSEY AUDIT REPORT FOR THE YEAR ENDED DECEMBER 31, 2015 Exhibit BOROUGH OF WOODBINE TABLE OF CONTENTS PART I Page No. Independent Auditor's Report 1-3 CURRENT

More information

Public Works Department

Public Works Department Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED ADOPTED General Fund: Revenue Administration 246,334 316,548 245,742 245,742 Municipal Trash Collection 57,049 57,000 58,169 58,169 Total Revenues

More information

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND

CITY 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 information

Ave Maria Stewardship Community District

Ave Maria Stewardship Community District Ave Maria Stewardship Community District Amended Final Budget For Fiscal Year 2016/2017 October 1, 2016 - September 30, 2017 CONTENTS I AMENDED FINAL OPERATING FUND BUDGET II AMENDED FINAL DEBT SERVICE

More information

MEMORANDUM. Attached for your review is the quarterly budget update for first quarter of the fiscal year.

MEMORANDUM. Attached for your review is the quarterly budget update for first quarter of the fiscal year. m..... ~. Finance Department MEMORANDUM DATE: December 11, 2013 TO: FROM: Steven A. Preston, City Manager ~ Thomas C. Marston, Finance DirectoY ~ SUBJECT: Quarterly Budget Update - July through September

More information

Profit & Loss Budget vs. Actual January through December 2018

Profit & 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 information

General Fund. General Fund Revenues Final Budget

General Fund. General Fund Revenues Final Budget General Fund General Fund Revenues Reserves 201,310 Ad Valorem Taxes (5.024) 1,121,000 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 205,000 Utility Service Tax - Water 54,780

More information

Ave Maria Stewardship Community District

Ave Maria Stewardship Community District Ave Maria Stewardship Community District Amended Final Budget For Fiscal Year 2017/2018 October 1, 2017 - September 30, 2018 AVE MARIA STEWARDSHIP COMMUNITY DISTRICT FY 2017/2018 AMENDED FINAL BUDGET TABLE

More information

ARTICLE 5: Updated As of 10/18/ /17/2011 Appropriated FY12. Actual FY10. Appropriated FY11. Code

ARTICLE 5: Updated As of 10/18/ /17/2011 Appropriated FY12. Actual FY10. Appropriated FY11. Code ARTICLE 5: Updated As of 10/18/2011 ELECTED/GENERAL GOVERNMENT MODERATOR E-1 salary (1) 500 480 480 SELECTMEN E-2 salary (5) 15,000 14,400 14,400 E-3 expense 7,478 6,850 6,850 TOWN ADMINISTRATOR GG-1 salary

More information

Legislative (Cty Council)

Legislative (Cty Council) 001-0511-511.11-00 Council wages $52,493 001-0511-511.20-00 Retirees Benefit $2,467 001-0511-511.21-00 FICA / medicare taxes $4,002 001-0511-511.23-00 Life & health insurance $8,971 001-0511-511.40-00

More information

2015 Budget. Public Works, Parks and Fleet Maintenance Departments

2015 Budget. Public Works, Parks and Fleet Maintenance Departments 2015 Budget Public Works, Parks and Fleet Maintenance Departments Public Works, Parks, & Fleet Maintenance Operations $179,750 $1,759,296 $1,496,292 $792,750 Works Operations Sewer Operations Water Operations

More information

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2016 GENERAL FUND TOTAL ASSETS 2,025,537.16

CITY 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 information

MEMORANDUM. Attached for your review is the quarterly budget update for third quarter of the fiscal year.

MEMORANDUM. Attached for your review is the quarterly budget update for third quarter of the fiscal year. Finance Department MEMORANDUM DATE: TO: FROM: April30, 2015 Steven A. Preston, City Manager ~ Thomas C. Marston, Finance Director'-\""~ SUBJECT: Quarterly Budget Update- July through March 2015 Attached

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

General Fund January 31, 2017

General Fund January 31, 2017 General Fund January 31, 2017 2017 Monthly 2017 Monthly 2017 2017 2016 2015 2014 Budget Amount Actual Amount YTD Budget YTD Actual YTD Actual YTD Actual YTD Actual Beginning Balance, 1/1/17 $ 4,487,429

More information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. countrywalkcdd.org rizzetta.com Balance Sheet As of 9/30/2018 General

More information

Prepared by: Minneapolis Park and Recreation Board Finance Department 2117 West River Road Minneapolis, Minnesota

Prepared by: Minneapolis Park and Recreation Board Finance Department 2117 West River Road Minneapolis, Minnesota Minneapolis Park and Recreation Board Financial Status Report as of Third Quarter, 2018 Prepared by: Minneapolis Park and Recreation Board Finance Department 2117 West River Road Minneapolis, Minnesota

More information

HUNTERS RIDGE COMMUNITY ASSOCIATION 2019 BUDGET

HUNTERS RIDGE COMMUNITY ASSOCIATION 2019 BUDGET 2019 SUMMARY OF ANNUAL DUES: Golf Dues $ 2,990.00 $ 2,900.00 Golf Assessment $ 60.00 $ - (Assessment to all equity golf and charter members for golf course reserves.) Trackage $ 1,500.00 $ 1,500.00 Social

More information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. countrywalkcdd.org rizzetta.com Balance Sheet As of 2/28/2019 (In Whole

More information

Triple Creek Community Development District. Financial Statements (Unaudited) July 31, 2016

Triple Creek Community Development District. Financial Statements (Unaudited) July 31, 2016 Triple Creek Community Development District Financial Statements (Unaudited) July 31, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 7/31/2016 (In Whole Numbers) Debt Service

More information

Proposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL

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

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

VILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS

VILLAGE 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 information

CITY OF KIMBERLEY A G E N D A. THAT the agenda for the October 29, 2014 Committee of the Whole Meeting, be approved.

CITY OF KIMBERLEY A G E N D A. THAT the agenda for the October 29, 2014 Committee of the Whole Meeting, be approved. CITY OF KIMBERLEY Committee of the Whole Meeting of City Council to be held on Wednesday, October 29, 2014 at 6:00 p.m. in the Council Chamber of City Hall, 340 Spokane Street,, British Columbia. Page

More information

Village of Hilbert 2012 Municipal Budget Public Hearing 7 p.m. Tuesday, November 8, 2011

Village 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 information

FY Annual Budget: Mobility Solutions, Infrastructure, & Sustainability

FY Annual Budget: Mobility Solutions, Infrastructure, & Sustainability FY 2018-19 Annual Budget: Mobility Solutions, Infrastructure, & Sustainability City Council Briefing August 15, 2018 Majed Al-Ghafry, Assistant City Manager Overview FY 2018-19 Budget by Strategic Priority

More information

City of Milton 4th Qtr Financial Report

City of Milton 4th Qtr Financial Report 1 TO: CC: FROM: Debra Perry, Mayor Milton City Council City Administrator Department Directors Lisa Tylor, Finance Director DATE: March 17, 2014 SUBJECT: - Fourth Quarter/Year-End Financial Status Report

More information

The Groves Community Development District. Financial Statements (Unaudited) February 28, 2017

The Groves Community Development District. Financial Statements (Unaudited) February 28, 2017 The Groves Community Development District Financial Statements (Unaudited) February 28, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 2/28/2017 (In Whole Numbers) Debt

More information

Two Creeks Community Development District

Two Creeks Community Development District Two Creeks Community Development District Financial Statements (Unaudited) July 31, 2018 Prepared by: Rizzetta & Company, Inc. twocreekscdd.org rizzetta.com Balance Sheet As of 7/31/2018 Total Governmental

More information

TOWN OF BOILING SPRINGS NC

TOWN OF BOILING SPRINGS NC TOWN OF BOILING SPRINGS NC ANNUAL BUDGET FISCAL YEAR 2018-2019 TABLE OF CONTENTS TABLE OF CONTENTS... 2 BUDGET ORDINANCE... 3 BUDGET MESSAGE... 8 GENERAL FUND REVENUES... 10 GENERAL FUND EXPENSES... 11

More information

CAPITAL PROJECTS FUND VARIOUS DEPARTMENTS

CAPITAL PROJECTS FUND VARIOUS DEPARTMENTS 280 Beginning Fund Balance $ 7,343,619 $ 8,284,816 $ 7,546,173 $ 7,546,173 $ 4,612,627 Revenue 3,977,881 4,625,284 1,918,550 1,704,550 2,831,067 Expenditures (3,036,684) (5,363,927) (6,832,500) (4,638,096)

More information

Description of Fund Types and Funds

Description of Fund Types and Funds Financial activities for local government fall into three broad categories, governmental, proprietary, and fiduciary fund categories. Governmental funds are used to account for activities primarily supported

More information

CITY OF OAK RIDGE NORTH FY 2018 OPERATING BUDGET GENERAL FUND SUMMARY

CITY OF OAK RIDGE NORTH FY 2018 OPERATING BUDGET GENERAL FUND SUMMARY ACTUAL AMENDED ESTIMATED GENERAL FUND SUMMARY General Service 2,879,856 3,115,589 2,822,437 2,998,233-3.8% Building & Permits 261,715 221,850 140,066 217,270-2.1% Court 402,215 461,420 481,700 483,630

More information

Meadow Pointe II Community Development District

Meadow Pointe II Community Development District Meadow Pointe II Community Development District Operating and Debt Service Budget Fiscal Year 2011 (Adopted Budget) 8/18/2010 Prepared by v.6 Meadow Pointe II Community Development District Table of Contents

More information

OTHER GOVERNMENTAL FUNDS - SPECIAL REVENUE

OTHER GOVERNMENTAL FUNDS - SPECIAL REVENUE OTHER GOVERNMENTAL FUNDS SPECIAL REVENUE Special Revenue Funds are used to account for proceeds of specific revenue sources other than expendable trust that are legally restricted to expenditures for specific

More information

EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET

EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET REVENUES: 2019 REAL ESTATE TAXES: 1.10 301-10 Real Estate Taxes - Current $1,949,723.00 301-20 Real Estate Taxes - Prior Year $100,000.00 301-40 Real Estate

More information

Southaven Community Development District

Southaven Community Development District Southaven Community Development District Financial Statements (Unaudited) July 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 N Fifth Street, Unit 403 St. Augustine, Florida 32084

More information

Borough of Ebensburg FY 2018 Budget Operating Fund Budget

Borough of Ebensburg FY 2018 Budget Operating Fund Budget OPERATING FUND REVENUES Real Property Taxes 301.100 Real Estate Tax, Current Levy $430,000 301.400 Real Estate Tax, Delinquent $24,000 Total Real Property Taxes $454,000 Local Act 511 Taxes 310.100 Real

More information

Budget Committee Public Meeting January 29, 2005

Budget Committee Public Meeting January 29, 2005 1 Budget Committee Public Meeting January 29, 2005 ***************************************** Chairman Carrier convened a business meeting of the Budget Committee in the Ilene P. Reed Training Room at the

More information

Accountant s Compilation Report

Accountant s Compilation Report Tel: 817-738-2400 Fax: 817-738-1995 www.bdo.com 6050 Southwest Blvd, Suite 300 Fort Worth, TX 76109 Accountant s Compilation Report Joseph Portugal Town Administrator Town of Westover Hills, Texas Management

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

The Groves Community Development District. Financial Statements (Unaudited) October 31, 2014

The Groves Community Development District. Financial Statements (Unaudited) October 31, 2014 The Groves Community Development District Financial Statements (Unaudited) October 31, 2014 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 10/31/2014 Debt Service General Fund

More information

WHEREAS, the Mayor has presented the City Council with his proposed budget; and

WHEREAS, the Mayor has presented the City Council with his proposed budget; and AN ORDINANCE ADOPTING THE OPERATING BUDGET AND CAPITAL IMPROVEMENT PROGRAM OF THE MAYOR AND CITY COUNCIL OF LAUREL, MARYLAND, FOR THE FISCAL YEAR JULY 1, 2018 THROUGH JUNE 30, 2019 AND TO LEVY PROPERTY

More information

Lucaya Community Development District

Lucaya Community Development District Lucaya Community Development District Financial Statements (Unaudited) October 31, 2018 Prepared by: Rizzetta & Company, Inc. lucayacdd.org rizzetta.com Balance Sheet As of 10/31/2018 (In Whole Numbers)

More information

Heritage Isle at Viera Community Development District

Heritage Isle at Viera Community Development District Heritage Isle at Viera Community Development District http://heritageisleatvieracdd.org Proposed Budget for Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 8529 South Park Circle Suite 330

More information

The Groves Community Development District

The Groves Community Development District The Groves Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. thegrovescdd.org rizzetta.com Balance Sheet As of 2/28/2019 Debt Service

More information

CAPITAL PROJECTS FUNDS

CAPITAL PROJECTS FUNDS CAPITAL PROJECTS FUNDS Capital projects funds are used to account for and report financial resources that are restricted, committed, or assigned to expenditure for capital outlays, including the acquisition

More information

Country Walk Community Development District. Financial Statements (Unaudited) August 31, 2015

Country Walk Community Development District. Financial Statements (Unaudited) August 31, 2015 Country Walk Community Development District Financial Statements (Unaudited) August 31, 2015 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 8/31/2015 Total Governmental General

More information

OTHER GOVERNMENTAL FUNDS - SPECIAL REVENUE

OTHER GOVERNMENTAL FUNDS - SPECIAL REVENUE OTHER GOVERNMENTAL FUNDS - SPECIAL REVENUE Special Revenue Funds are used to account for proceeds of specific revenue sources other than expendable trust that are legally restricted to expenditures for

More information

Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, :00 P.M.

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

More information

Elected Officials & Citywide Administration Engineering Department Police Department Fire Department...

Elected Officials & Citywide Administration Engineering Department Police Department Fire Department... Page Elected Officials & Citywide Administration. 1 14 Engineering Department.. 15-20 Police Department..... 21-28 Fire Department... 29 33 Public Works Department... 34-46 Planning & Neighborhood Services

More information

Town Council Public Hearing and Regular Meeting Minutes Page 1

Town Council Public Hearing and Regular Meeting Minutes Page 1 Minutes of the regular meeting and public hearing of the Town Council of the Town of Apple Valley, Washington County, Utah that was held on the 20 th day of February, 2014 at the Smithsonian Fire Department

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

June 2012 Municipality of the County of Colchester Treasurer's Statement 2011/2012 Non- Consolidated Financial Statements

June 2012 Municipality of the County of Colchester Treasurer's Statement 2011/2012 Non- Consolidated Financial Statements Municipality of the County of Colchester Treasurer's Statement 2011/2012 Non- Consolidated Financial Statements SUMMARY Surplus on General Operations $622,731 Surplus on Area Rates $381,853 Temporary Financing

More information

Easton Park Community Development District

Easton Park Community Development District Easton Park Community Development District Financial Statements (Unaudited) July 31, 2018 Prepared by: Rizzetta & Company, Inc. eastonparkcdd.org rizzetta.com Balance Sheet As of 7/31/2018 (In Whole Numbers)

More information

MAINTENANCE DEPARTMENT

MAINTENANCE DEPARTMENT MAINTENANCE DEPARTMENT E-78 City of Mercer Island 2007-2008 Budget Department: Maintenance The Maintenance Department consists of the following functions: 1) administration, 2) capital projects engineering,

More information

City of Conway FY Budget (JULY 1, JUNE 30, 2018) TABLE OF CONTENTS

City of Conway FY Budget (JULY 1, JUNE 30, 2018) TABLE OF CONTENTS Budget Highlights 1 Budget Worksheets (Detailed Revenue and Expenses) 15 General Fund City of Conway -2018 Budget (JULY 1, 2017 - JUNE 30, 2018) TABLE OF CONTENTS Revenues 16 City Council 20 Administration

More information

2018 Spring Pulse Survey Overview

2018 Spring Pulse Survey Overview 2018 Spring Pulse Survey Overview Strategic Meeting of Council July 4, 2018 Prepared for The City of Calgary by The Corporate Research Team Contact: Attachment 2 ISC: Unrestricted Krista Ring Manager,

More information

INDEPENDENT AUDITOR'S REPORT. December 31, 2016

INDEPENDENT AUDITOR'S REPORT. December 31, 2016 BLAIR TOWNSHIP INDEPENDENT AUDITOR'S REPORT For The Year Ending 1 TABLE OF CONTENTS TABLE OF CONTENTS Page Independent Auditor's Report 1 Financial Statements 2 INDEPENDENT AUDITOR'S REPORT Ritchey, Ritchey

More information

Easton Park Community Development District

Easton Park Community Development District Easton Park Community Development District Financial Statements (Unaudited) December 31, 2018 Prepared by: Rizzetta & Company, Inc. eastonparkcdd.org rizzetta.com Balance Sheet As of 12/31/2018 (In Whole

More information

Proposal to Use Building

Proposal to Use Building Proposal to Use Building Please fill out this form if you propose to use either the old Lafayette library or the old doctor s office at 949 Moraga Road. This form should be viewed as a guide; feel free

More information