General Fund Revenue FY

Size: px
Start display at page:

Download "General Fund Revenue FY"

Transcription

1

2 General Fund Revenue FY Actual Actual Actual Actuals Actuals Actuals Actuals Actuals Actuals Actuals Adopted Adopted TAXES Real Estate Taxes $29,332,737 $32,749,762 $35,906,602 $39,575,656 $43,610,928 $46,618,241 $50,446,354 $49,876,136 $49,709,151 $50,040,014 $50,074,178 $50,623,542 Personal Property Tax $4,358,301 $4,605,583 $4,699,795 $5,495,901 $6,446,955 $6,497,572 $6,770,537 $6,094,538 $5,918,621 $6,019,191 $6,222,000 $6,346,440 Public Service Corporation Tax $1,485,489 $1,950,118 $1,644,018 $1,349,287 $1,246,613 $1,118,174 $1,080,542 $1,119,657 $1,307,266 $1,299,886 $1,296,916 $1,296,916 Pen/Into on Delinquent Taxes $422,398 $379,770 $362,486 $409,479 $375,260 $362,243 $452,598 $429,863 $401,079 $415,796 $350,000 $350,000 Utility Taxes $6,632,604 $6,750,575 $6,863,039 $7,124,868 $7,440,974 $4,466,584 $4,644,592 $4,419,303 $4,491,361 $4,252,785 $4,495,000 $4,453,240 Virginia Communications Sales and Use Tax $0 $0 $0 $3,674,556 $3,338,662 $3,352,581 $3,335,988 $3,268,192 $3,516,960 $3,411,900 Franchise Taxes $324,867 $349,918 $403,127 $420,114 $238,552 $8,843 $12,397 $3,500 $26,402 $10,440 $0 $0 Tax on Bank Stock $517,194 $459,424 $489,668 $620,707 $569,324 $605,562 $639,849 $975,779 $1,358,812 $1,051,723 $1,150,000 $1,150,000 Tax on Wills & Deeds $258,803 $340,408 $507,188 $786,322 $718,396 $665,969 $473,913 $403,918 $436,709 $493,248 $450,000 $450,000 Sales & Use Tax $7,851,787 $8,295,186 $9,001,835 $9,565,490 $10,298,470 $10,221,226 $9,588,558 $9,312,664 $8,956,683 $9,995,523 $9,894,000 $10,450,920 Rolling Stock Tax $19,527 $18,299 $18,575 $18,454 $17,653 $18,618 $16,094 $17,402 $1,525 $992 $17,324 $16,790 Transient Room Tax $1,447,252 $1,585,307 $1,909,540 $2,100,084 $2,356,436 $2,476,572 $2,286,843 $2,475,914 $2,460,055 $2,807,326 $2,819,000 $2,920,741 Meals Tax $3,855,609 $4,059,684 $4,309,424 $4,586,874 $4,831,141 $5,056,414 $4,891,929 $4,840,997 $5,145,800 $5,533,673 $5,775,375 $5,757,233 Short-Term Rental Tax $52,870 $56,429 $59,074 $57,649 $64,309 $63,755 $52,731 $35,370 $41,679 $52,339 $40,000 $40,000 Cigarette Tax $302,717 $295,473 $661,266 $544,900 $579,317 $705,063 $673,439 $614,725 $634,572 $640,588 $615,000 $585,000 Recordation Tax Receipts $133,986 $134,642 $135,844 $154,149 $161,826 $194,091 $195,292 $162,496 $109,137 $94,193 $232,043 $182,037 Vehicle Daily Rental Tax $73,574 $126,303 $100,941 $109,201 $124,442 $113,663 $121,365 $158,598 $85,966 $128,158 $125,000 $125,000 Taxes Subtotal $57,069,715 $62,156,881 $67,072,422 $72,919,135 $79,080,596 $82,867,146 $85,685,695 $84,293,441 $84,420,806 $86,104,067 $87,072,796 $88,159,759 LICENSES AND PERMITS Business & Professional Licenses $4,089,173 $4,449,915 $4,695,807 $5,432,749 $5,514,900 $5,953,851 $7,295,646 $6,502,949 $6,061,192 $6,491,428 $6,528,000 $6,753,682 Vehicle Licenses $520,295 $739,396 $752,745 $738,914 $831,844 $861,399 $893,847 $859,706 $853,294 $784,463 $856,000 $806,000 Dog Licenses $5,794 $5,332 $4,661 $5,033 $5,154 $10,631 $14,911 $22,083 $17,648 $14,140 $15,000 $15,000 Electrical and Mechanical Permits $119,440 $142,803 $148,914 $171,491 $173,103 $172,660 $159,120 $113,685 $131,524 $215,715 $120,000 $200,000 Building and Plumbing Permits $228,127 $230,232 $310,878 $398,194 $396,736 $387,493 $295,680 $218,870 $292,853 $454,323 $275,000 $600,000 Other Permits $42,419 $64,902 $162,411 $176,287 $431,127 $483,725 $155,551 $426,383 $530,409 $573,421 $250,000 $450,000 Licenses and Permits Subtotal $5,005,248 $5,632,580 $6,075,416 $6,922,668 $7,352,864 $7,869,759 $8,814,755 $8,143,676 $7,886,920 $8,533,490 $8,044,000 $8,824,682 INTERGOVERNMENTAL REVENUE PPTRA Revenue (State Personal Property Tax) $3,594,211 $3,341,718 $3,415,390 $3,572,479 $3,425,887 $3,498,256 $3,498,256 $3,498,256 $3,498,256 $3,498,256 $3,498,256 $3,498,256 Revenue from Federal Agencies Jefferson Area Drug Enforcement (JADE) $31,737 $48,000 $54,000 $54,000 $54,000 $54,000 $48,000 $48,000 $48,000 $48,000 $48,000 $96,000 Revenue from State Agencies State Highway Assistance $2,655,990 $2,775,924 $2,868,431 $3,004,785 $3,063,093 $3,191,906 $3,310,462 $3,288,834 $3,408,755 $3,535,290 $3,360,818 $3,602,680 Reimbursement/Constitutional Offices $1,110,528 $1,069,398 $1,156,014 $1,184,046 $1,424,537 $1,600,214 $1,592,731 $1,463,019 $1,049,641 $1,100,159 $1,522,360 $1,544,187 State $60M "Flex" Cuts ($547,533) $0 State Aid for Police Protection $2,044,032 $1,878,244 $1,973,704 $2,126,800 $2,381,980 $2,392,909 $2,203,111 $2,012,149 $2,085,896 $1,969,214 $2,012,682 $2,012,682 Trailer Title $3,067 $1,676 $1,920 $2,595 $4,869 $1,284 $7,340 $1,939 $1,215 $6,290 $1,200 $1,200 Other State and Federal Assistance: Misc Rev $62,977 $34,592 $157,740 $198,449 $39,766 $118,047 $53,073 $67,666 $55,805 $79,152 $35,000 $50,000 Revenue from City Schools School Resource Officers $153,161 $145,551 $197,561 $230,663 $236,046 $244,404 $251,964 $254,693 $265,302 $253,585 Other Intergovernmental Revenue Regional Library Administrative Fee $95,546 $100,477 $107,837 $102,880 $53,840 $54,618 $57,372 $75,100 $71,234 $91,000 Fire Department Ops (Albemarle Co) 776, $333,305 $149,113 $391,609 $491,941 $100,000 $79,249 $452,776 $208,191 $300,000 $300,000 Fire Department Ops (UVa) $130,000 $150,000 $157,500 $165,375 $173,644 $182,326 $191,442 $201,014 $211,065 $221,618 $232,699 $244,334 Payments In Lieu Of Taxes - Housing Auth. $39,746 $38,000 $25,693 $14,108 $17,024 $17,634 $18,300 $31,516 $25,963 $0 $25,000 $25,000 Juvenile & Domestic Relations Court Operations (Albemarle Co.) $65,653 $65,653 $75,642 $55,045 $50,051 $54,111 $56,659 $83,004 $68,794 $56,115 $50,684 $52,255 9/27/20131:21 PM 1

3 General Fund Revenue FY Actual Actual Actual Actuals Actuals Actuals Actuals Actuals Actuals Actuals Adopted Adopted Juvenile & Domestic Relations Court Building Maintenance/Utilities (Albemarle Co.) $0 $0 $0 $55,985 $67,072 $76,074 $63,114 $60,914 $61,126 Magistrate's Office (Albemarle County) $2,500 $3,347 $3,867 $3,517 $5,285 $3,193 $3,820 $3,315 $4,641 $4,279 $4,375 $4,350 UVA Service Charge $30,512 $31,352 $31,046 $35,665 $18,614 $26,664 $28,727 $32,476 $33,210 $33,393 $25,000 $30,000 UVA Property Maintenance Support $0 $0 $0 $30,836 $50,000 $54,315 $50,148 $49,631 $25,132 $65,228 $50,000 $50,000 Intergovernmental Revenue Subtotal $10,694,833 $10,500,922 $10,803,451 $11,145,469 $11,590,271 $12,161,074 $11,600,663 $11,301,653 $11,354,559 $11,218,092 $11,015,991 $11,916,655 CHARGES FOR SERVICE Property Transfer Fees $711 $1,264 $1,314 $1,412 $1,341 $1,214 $998 $890 $888 $938 $1,000 $1,000 City Sheriff's Fees $6,212 $6,212 $6,224 $6,212 $5,308 $0 $0 $0 $0 $0 $0 $0 Zoning Appeal Fees $768 $1,900 $940 $800 $1,550 $450 $740 $1,750 $350 $700 $500 $500 Court Revenue (Circ/Genl Dist Cts) $573,460 $648,985 $860,269 $872,280 $598,309 $502,111 $456,192 $360,743 $515,527 $431,082 $350,000 $375,000 Circuit Court Subscription Revenue $0 $0 $0 $25,000 Parking Meter Receipts $65,231 $102,606 $97,948 $102,481 $97,935 $124,131 $97,467 $89,666 $100,709 $105,689 $100,000 $100,000 Parking Garage Revenue $533,504 $609,555 $776,210 $1,031,131 $1,182,497 $1,191,711 $1,148,152 $1,097,942 $1,276,778 $1,277,524 $1,200,000 $1,200,000 Internal City Services $511,085 $862,031 $918,531 $936,912 $786,783 $745,159 $922,943 $959,306 $1,152,033 $1,177,285 Utility Cut Permits $74,337 $214,391 $158,840 $176,694 $179,108 $165,804 $213,103 $158,284 $216,995 $196,984 $175,000 $175,000 Recreation Income $477,785 $530,741 $636,913 $505,633 $596,011 $660,091 $675,438 $830,547 $1,056,202 $1,465,002 $1,789,860 $2,071,553 The First Tee $0 $0 $0 $0 $108,256 $111,000 $69,449 Reimbursable Overtime/Public Safety $53,613 $80,104 $69,669 $132,584 $197,518 $167,679 $308,064 $284,997 $208,015 $300,612 $208,700 $265,000 Parking Permit Fees $35,698 $38,093 $68,099 $67,897 $70,930 $120,647 $103,562 $98,157 $127,793 $34,350 $55,000 $55,000 Payment in Lieu of Taxes: Utilities $3,146,784 $3,175,629 $3,577,940 $3,867,562 $4,366,888 $4,693,828 $4,868,644 $5,059,859 $5,147,855 $5,210,452 $5,208,473 $5,326,645 Indirect Cost Recovery $202,591 $184,346 $211,589 $240,285 $245,233 $162,708 $162,795 $101,568 $122,401 $114,455 $150,000 $150,000 Waste Disposal Fees $1,458,464 $2,420,820 $1,923,154 $1,134,032 $1,051,184 $1,149,948 $1,048,689 $939,278 $905,660 $904,204 $950,000 $925,000 Other Charges for Services $53,926 $65,183 $173,734 $130,943 $113,208 $101,167 $345,186 $416,735 $278,645 $166,193 $100,000 $100,000 Charges for Service Subtotal $10,616,338 $12,197,306 $9,495,697 $9,564,269 $9,904,230 $10,013,961 $10,244,633 $10,185,575 $10,880,761 $11,275,747 $11,551,566 $12,016,432 FINES Parking Fines $585,414 $595,895 $541,283 $477,507 $483,859 $437,956 $363,781 $392,515 $541,628 $542,440 $500,000 $570,000 Fines Subtotal $585,414 $595,895 $541,283 $477,507 $483,859 $437,956 $363,781 $392,515 $541,628 $542,440 $500,000 $570,000 MISCELLANEOUS REVENUE Interest Earned $238,428 $186,168 $434,225 $509,683 $1,055,643 $1,408,614 $880,782 $643,892 $508,957 $344,491 $450,000 $250,000 Rent $285,549 $284,710 $277,187 $331,229 $212,310 $333,540 $190,943 $172,896 $178,781 $161,961 $175,000 $160,000 Hedgerow Properties Revenue $0 $16,778 $164,610 $172,070 $155,420 $165,157 $160,721 $183,538 $185,160 $192,842 Parking Garage Maintenance $0 $20,000 $0 $50,000 $50,000 $50,000 $50,000 $62,500 $37,500 $25,000 $50,000 $50,000 Refund of Prior Years' Expenditures $36,225 $256,893 $16,936 $41,898 $29,332 $17 $80,328 $285 $98,130 $206,906 $30,000 $30,000 Other Miscellaneous Revenue $241,651 $254,612 $309,784 $446,811 $266,461 $404,895 $1,234,340 $795,847 $272,855 $114,590 $252,891 $252,891 Miscellaneous Revenue Subtotal $801,853 $1,002,383 $1,038,132 $1,396,399 $1,778,356 $2,369,136 $2,591,813 $1,840,577 $1,256,944 $1,036,486 $1,143,051 $935,733 FIRE DEPARTMENT OPS (ALBEMARLE CO.)/TRANSFER TO DEBT SERVICE FUND $250,000 $375,000 $264,000 $132,000 $607,221 $642,000 $342,000 $581,000 $450,000 $450,000 PREVIOUS FISCAL YEAR CARRYOVER FUNDS Local Contribution to Schools (FY 12) $670,314 Council Priority Initiatives (FY 12) $120,464 Green Cities Initiatives (FY 13) $25,000 Dialogue on Race (FY 13) $90,000 Carryover Funds Subtotal $250,000 $375,000 $264,000 $132,000 $607,221 $0 $0 $0 $790,778 $115,000 9/27/20131:21 PM 2

4 General Fund Revenue FY Actual Actual Actual Actuals Actuals Actuals Actuals Actuals Actuals Actuals Adopted Adopted TRANSFERS FROM OTHER FUNDS Charlottesville/Albemarle Visitor's Bureau Fund $42,600 Risk Management Fund $250,000 $250,000 Landfill Fund $228,723 Economic Downturn Fund (Dedicated to City Schools) $230,000 Transfers from Other Funds Subtotal $250,000 $375,000 $264,000 $132,000 $607,221 $0 $0 $0 $521,323 $480,000 CITY/COUNTY REVENUE SHARING $2,942,811 $3,726,021 $4,370,461 $5,502,748 $6,369,816 $7,959,142 $7,695,118 $9,906,247 $10,948,527 $12,335,037 $12,720,948 $12,063,833 OPERATING BUDGET TOTAL $87,716,212 $95,811,988 $100,146,862 $109,053,195 $117,351,992 $124,074,174 $128,818,120 $126,705,684 $127,632,144 $131,626,359 $133,810,453 $135,532,094 DESIGNATED REVENUE Contractual Services- School Building Maintenance $2,631,819 $2,713,567 $2,985,851 $3,115,114 $3,365,534 $3,282,024 $3,222,249 $3,279,999 $3,342,071 $3,406,499 Contractual Services - Pupil Transportation $1,498,766 $1,587,276 $1,672,357 $1,717,557 $2,630,687 $2,525,658 $2,583,154 $2,129,863 $2,275,216 $2,319,931 $2,392,261 $2,442,692 City-County Revenue Sharing - Transfer to Capital Improvement Fund $3,450,000 $3,700,000 $3,634,000 $3,840,000 $3,315,000 $3,915,259 $4,803,882 $4,575,000 $4,248,500 $4,919,505 $4,400,000 $4,467,500 City-County Revenue Sharing - Transfer to Facilities Repair Fund $300,000 $300,000 $0 $400,000 $450,000 $500,000 $550,000 $550,000 $250,000 $350,000 $400,000 $400,000 City-County Revenue Sharing - Transfer to Equipment Replacement Fund $0 $0 $0 $0 $0 $838,000 $584,950 $211,826 $211,826 $0 $0 $0 Additional $0.01 Meals Tax Revenue for Debt Service Fund $0 $1,353,228 $1,436,475 $1,528,958 $1,610,380 $1,681,851 $1,630,643 $1,613,666 $1,715,267 $1,844,558 $1,925,125 $1,919,077 DESIGNATED REVENUE TOTAL $5,248,766 $6,940,504 $9,374,651 $10,200,082 $10,991,918 $12,575,882 $13,518,163 $12,362,379 $11,923,058 $12,713,993 $12,459,457 $12,635,768 GRAND TOTAL - GENERAL FUND OPERATING AND DESIGNATED REVENUE $92,964,978 $102,752,492 $109,521,513 $119,253,277 $128,343,910 $136,650,056 $142,336,283 $139,068,063 $139,555,202 $144,340,351 $146,269,910 $148,167,862 ECONOMIC DOWNTURN FUND Economic Downturn Fund $2,795,805 $2,795,805 $485,270 $0 $0 ECONOMIC DOWNTURN FUND REVENUE TOTAL $2,795,805 $2,795,805 $485,270 $0 $0 GENERAL FUND TOTAL $92,964,978 $102,752,492 $109,521,513 $119,253,277 $128,343,910 $136,650,056 $142,336,283 $141,863,868 $142,351,007 $144,825,621 $146,269,910 $148,167,862 9/27/20131:21 PM 3

5 City of Charlottesville HISTORY OF CITY-COUNTY REVENUE SHARING PAYMENTS Fiscal Year Fiscal Computation as Amount of Cap/Pymnt Increase over Percent Amount to % to Amount to Designated % to Designated Total General As % of General Year per Formula Payment (cap) Difference Previous Year Increase General Fund General Fund Expenditures* Expenditures* Fund Budget Fund Budget $1,293,552 $1,293,552 $0 N/A N/A $0 0.00% $1,293, % ,664,067 1,530,991 ($133,076) 237, % % 1,530, % ,635,984 1,579,753 ($56,231) 48, % % 1,579, % ,909,389 1,875,179 ($34,210) 295, % % 1,875, % ,942,509 1,942,509 $0 67, % 337, % 1,605, % ,417,318 2,277,953 ($139,365) 335, % 337, % 1,940, % ,513,521 2,368,027 ($145,494) 90, % 402, % 1,966, % ,900,073 2,693,120 ($206,953) 325, % 402, % 2,291, % 48,143, % ,128,917 2,802,359 ($326,558) 109, % 720, % 2,082, % 52,058, % ,644,347 3,277,350 ($366,997) 474, % 958, % 2,318, % 54,761, % ,582,012 3,426,001 ($156,011) 148, % 1,487, % 1,938, % 55,806, % ,933,918 4,319,236 ($614,682) 893, % 2,650, % 1,668, % 57,149, % ,076,793 4,475,118 ($601,675) 155, % 2,806, % 1,668, % 57,803, % ,995,531 5,049,991 ($945,540) 574, % 3,208, % 1,841, % 59,547, % ,126,714 5,170,853 ($955,861) 120, % 3,304, % 1,866, % 61,603, % ,267,698 5,518,393 ($749,305) 347, % 3,238, % 2,280, % 64,793, % ,263,427 5,587,013 ($676,414) 68, % 2,951, % 2,635, % 67,447, % ,402,290 5,853,794 ($548,496) 266, % 2,453, % 3,400, % 74,058, % ,736,515 6,093,101 ($643,414) 239, % 2,693, % 3,400, % 79,065, % ,136,042 6,482,712 ($653,330) 389, % 3,082, % 3,400, % 83,662, % ,812,150 6,692,811 ($1,119,339) 210, % 2,942, % 3,750, % 92,985, % ,646,737 7,726,021 ($920,716) 1,033, % 3,726, % 4,000, % 98,922, % ,223,529 8,004,461 ($219,068) 278, % 4,370, % 3,634, % 105,511, % ,765,198 9,742,748 ($22,450) 1,738, % 5,508, % 4,234, % 111,747, % ,150,331 10,134,816 (15,515) 392, % 6,369, % 3,765, % 120,145, % ,537,629 13,212,401 (325,228) 3,077, % 7,959, % 5,253, % 134,662, % ,667,366 13,633,950 (33,416) 421, % 7,620, % 6,013, % 140,992, % ,441,911 18,038,878 (1,403,033) 4,404, % 9,906, % 8,132, % 142,443, % ,986,459 18,454,658 (531,801) 415, % 10,948, % 7,506, % 140,751, % ,155,184 18,089,812 (65,372) (364,846) -1.98% 12,335, % 5,754, % 143,306, % ,678,767 17,520,948 (157,819) (568,864) -3.14% 12,720, % 4,800, % 146,269, % ,931,333 16,931,333 0 (589,615) -3.37% 12,063, % 4,867, % 148,167, % Average 9.89% * Designated Expenditures includes contributions to the Capital Improvement Program Fund, the Equipment Replacement Fund, the Facilities Repair Fund and the Economic Downturn Fund (contributions to an Economic Downturn Fund began in FY 2009) Source: Albemarle County; Charlottesville Office of Budget and Performance Management

6 Tax and Fee Legal Caps ADOPTED ADOPTED FISCAL YEAR FISCAL YEAR Real Estate $.95/$100 AV $.95/$100 AV no cap, but effective tax rate increases must be publicly advertised 30 days prior to hearing. Personal Property $4.20/$100 AV $4.20/$100 AV No cap; authorizes different rates for different classes Beginning Tax Year 2006, PPTRA requires reduced rates on qualifying vehicles, applied to value < $20,000 Sales Tax 5.3% 5.0% (B)- Cap: rate may not exceed 1% (included in the 5.3% cap) Sales Tax (Non Prepared) 2.5% 2.5% Cap: rate may not exceed 1% (included in the 2.5% cap) Restaurant/Meals Tax 4.0% 4.0% (no cap for City) Lodging (Transient Occupancy) Tax 6% 6% (no cap for City) Cigarette Tax $.35 per pack $.35 per pack (no cap for City) E-911 $.75/phone line $.75/phone line Collected by State as part of Communications Sales and Use tax Cable Franchise Fee 5% 5% Collected by State as part of Communications Sales and Use tax :1: no new or renewed cable franchise entered after 1/1/2007 may include a franchise fee (see 2006 House Bill 568) Cable Consumer Utility Tax 5% 5% Collected by State as part of Communications Sales and Use tax Telephone Consumer Utility Tax 5% 5% Collected by State as part of Communications Sales and Use tax Refuse Collection No Cap Trash Stickers 13 Gal - $1.05 each 13 Gal - $1.05 each 32 Gal - $2.10 each 32 Gal - $2.10 each Trash Decal Fees 32 Gallon Can $94.50 Annually $94.50 Annually 45 Gallon Can $ Annually $ Annually 64 Gallon Can $ Annually $ Annually 96 Gallon Can $ Annually $ Annually Large Item Pick Up Fee $35.00 for first occurrence $25.00 per occurrence $50.00 for second occurrence $100 for third and subsequent occurrences 1 10/1/2013

7 Tax and Fee Legal Caps ADOPTED ADOPTED FISCAL YEAR FISCAL YEAR Motor Vehicle License Fee Up to 4,000 lbs. - $28.50 Up to 4,000 lbs. - $ ,000-6,500 lbs. - $ ,000-6,500 lbs. - $33.50 Over 6,500 lbs. - $33.50 Over 6,500 lbs. - $33.50 Motorcycles - $8.50 Motorcycles - $ (A) - Cap: may not exceed amount of state license fee Courthouse Maintenance Fee $2.00 per court case $2.00 per court case Cap: $2.00 Courtroom Security Fee $10.00 per conviction $10.00 per conviction Cap: $10.00 Machinery and Tools Tax $4.20/$100 AV $4.20/$100 AV No cap; authorizes different rates for different classes Mobile Home Tax $.95/$100 AV $.95/$100 AV assess in line w/real estate tax; fair market value 2 10/1/2013

8

9 July 2013 Prepared by Neighborhood Development Services

10 Arlington and Millmont Apartments 300 Apartments

11 Bill and Barry Battle Building 200,000 Square Feet

12 City Walk 301 Units

13 850 Estes Street 18 Units

14 Longwood Drive PUD 60 Units

15 Oakhurst Inn and Apartments 35 Units

16 Pace Center 20,000 Square Feet

17 81 Paton Street PUD, Phase 2 21 Units

18 Sunrise PUD, Phases 1,2,3 67 Units

19 Timberlake PUD 28 Units

20 Wertland Site Plan 14 Units

21 Wertland 2 48 Units

22 St Thomas Aquinas Priory 31 Bedroom Monastery

23 Homestead Suites 106,700 Square Feet

24 CFA old Martha Jeff 140,000 Square Feet

25 Plaza at West Main 219 Units 11,944 Square Feet

26 Marriott Residence Inn 113,000 Square Feet 133 Rooms

27 Meadowbrook Flats Phase 1: 75 Units Phase 2: 53 Units and 12,000 Square Feet Commercial

28 The Woods 49 Units

29 550 E Water Street 21 Units 1,570 Square Feet

30 Stonehenge 26 Units

31 925 E Market Street (SUP) 56 Units 32,616 Square Feet Commercial

32 2009

33

34

35 2013

36

37

38 Year Permits Issued Permit Fees Total Construction Value Plans Reviewed New Construction Inspections ,342 $38,705,328 2, ,267 $163,132 $34,358,948 3, ,253 $186,470 $38,280,688 3, ,237 $220,038 $57,171,545 3, ,285 $207,069 $50,370, , ,120 $270,176 $62,228, , ,822 $302,397 $63,023, , ,190 $370,552 $72,066, , ,338 $459,213 $92,267, , ,485 $502,473 $104,702, , ,383 $563,734 $135,589, , ,552 $589,901 $127,053, , ,215 $632,981 $132,304, , ,440 $345,024 $69,293, , ,415 $354,544 $60,183, , ,742 $498,282 $94,678, , ,881 $941,793 $211,386, ,523 Average per year 2,116 $412,986 $84,921, ,482

CITY OF CHARLOTTESVILLE, VIRGINIA

CITY OF CHARLOTTESVILLE, VIRGINIA Page 1 of 5 Revenues Taxes: Real estate $ 32,011,244 $ 32,011,244 $ 32,749,762 $ 738,518 Personal property 4,596,481 4,596,481 4,605,583 9,102 Public service corporation 1,500,000 1,500,000 1,950,118 450,118

More information

Major Highlights of the Budget

Major Highlights of the Budget General Fund Revenues Major Highlights of the The FY 19 keeps the City s Real Estate Tax rate at 95 cents per 100 dollars of assessed value. There are no other tax or fee changes as part of this budget.

More information

FY 08/09 ADOPTED GENERAL FUND REVENUES $224,391,325

FY 08/09 ADOPTED GENERAL FUND REVENUES $224,391,325 GENERAL FUND REVENUES FY 08/09 ADOPTED GENERAL FUND REVENUES $224,391,325 State Revenue 10% Transfers 1% Federal Revenue 2% Fund Balance 0.2% Other Local Revenue 3% Other Local Taxes 22% Gen. Property

More information

FY 09/10 ADOPTED GENERAL FUND REVENUES $218,840,522

FY 09/10 ADOPTED GENERAL FUND REVENUES $218,840,522 GENERAL FUND REVENUES FY 09/10 ADOPTED GENERAL FUND REVENUES $218,840,522 State Revenue 11% Transfers Federal Revenue1% 2% Fund Balance 0.1% Other Local Revenue 2% Other Local Taxes 21% Gen. Property Taxes

More information

CITY OF RICHMOND MONTHLY FINANCE REPORT AS OF APRIL 30, 2017

CITY OF RICHMOND MONTHLY FINANCE REPORT AS OF APRIL 30, 2017 CITY OF RICHMOND MONTHLY FINANCE REPORT AS OF APRIL 30, 2017 CITY OF RICHMOND DEPARTMENT OF FINANCE TABLE OF CONTENTS Letter of Transmittal I General Fund - Budgetary Comparison Schedule - Revenues 1

More information

Revenues. FY2018 Total County Revenue Sources. (Note: Excludes Operating Transfers In) Other Localities 2.8% Misc 0.7%

Revenues. FY2018 Total County Revenue Sources. (Note: Excludes Operating Transfers In) Other Localities 2.8% Misc 0.7% All Funds Revenue Summary FY2018 Total County Revenue Sources (Note: Excludes Operating Transfers In) Misc 0.7% Other Localities 2.8% Use of Money & Prop 0.7% Fines & Forfeit 0.1% Charges For Serv 13.2%

More information

General Fund Revenue Analysis

General Fund Revenue Analysis General Fund Revenue Analysis Carroll County's General Fund receives revenues from over 120 sources including taxes, permit fees, State aid, user fees and investment income. Approximately 82% of the revenue

More information

Revenue Overview. FY 2018 Proposed Budget

Revenue Overview. FY 2018 Proposed Budget Revenue Overview FY 2018 Proposed Budget County Board Work Session March 2, 2017 General Fund Revenue by Source 2 Local Tax Revenue by Source (General Fund) 3 FY 2017 to FY 2018 Proposed Revenue Changes

More information

Name. Basic Form Instructions

Name. 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 information

2012 Summary of Mill Levies Mill Levy

2012 Summary of Mill Levies Mill Levy 2012 Summary of Mill Levies Mill Levy 2012 Mill Levy Change From General Fund 36.663 36.494-0.169 Recreation 2.078 2.494 0.416 Library 3.747 3.75.003 Library Employee Benefits 0.833 0.852 0.019 Bond &

More information

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Approved Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2014 June 30, 2014

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Approved Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2014 June 30, 2014 COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Approved Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2014 June 30, 2014 June 30, 2015 June 30, 2015 June 30, 2016 Budgeted Budgeted

More information

TOWN OF BRUNSWICK, MAINE

TOWN OF BRUNSWICK, MAINE TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET ADOPTED May 23, 2013 AMENDED August 8, 2013 For the Fiscal Year July 1, 2013 - June 30, 2014 Town of Brunswick, Maine Municipal Budget for July 1, 2013 - June

More information

Madison County Government Fund Descriptions and Revenue Sources

Madison County Government Fund Descriptions and Revenue Sources Madison County Government Fund Descriptions and Revenue Sources The operations of Madison County Government are funded through a wide variety of revenue sources. Some of these are general taxes or fees

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

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

March 1, Honorable Commissioners Jefferson County, West Virginia

March 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 information

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL

More information

City of Williston Fiscal Year 2017/2018 Adopted Budget

City of Williston Fiscal Year 2017/2018 Adopted Budget City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department

More information

R E V E N U E S OVERVIEW General Fund Revenues Modest Gains in Local Tax Revenues

R E V E N U E S OVERVIEW General Fund Revenues Modest Gains in Local Tax Revenues R E V E N U E S OVERVIEW Fiscal Year (FY) 2015 revenues reflect ongoing modest growth in the Northern Virginia economy. Arlington s proximity to the nation s capital, balanced economy, smart growth planning,

More information

Revenue Overview FY 2019 PROPOSED BUDGET HIGHLIGHTS. County Board Work Session February 28, 2018

Revenue Overview FY 2019 PROPOSED BUDGET HIGHLIGHTS. County Board Work Session February 28, 2018 FY 2019 PROPOSED BUDGET HIGHLIGHTS County Board Work Session February 28, 2018 General Fund Revenue by Source 2 Local Tax Revenue by Source (General Fund) Real Estate: Condominium, 9% Personal Property:

More information

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2016 June 30, 2016 June 30, 2017 June 30, 2017 June 30, 2018 Budgeted Budgeted Actual

More information

EXHIBIT H. (Continued)

EXHIBIT H. (Continued) GENERAL FUND SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE- BUDGET AND ACTUAL EXHIBIT H Variance Revised Favorable Revenues Budget Actual (Unfavorable) City Taxes Real Estate $ 138,809,023

More information

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: TUESDAY, AUGUST 12, 2014 TIME: 7:00 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Jason

More information

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles

More information

City of Williston Fiscal Year 2014/2015 Adopted Budget

City of Williston Fiscal Year 2014/2015 Adopted Budget City of Williston Fiscal Year 2014/2015 Adopted Budget (Adopted on September 23, 2014) Table of Contents Page # Budget Summary Budget Advertisement 1 Budget Summary by Fund 2-3 Budget Comparison by Fund

More information

FUND DESCRIPTIONS FY 2016 PROPOSED BUDGET SUMMARY

FUND DESCRIPTIONS FY 2016 PROPOSED BUDGET SUMMARY FY 2016 PROPOSED BUDGET SUMMARY FUND DESCRIPTIONS GENERAL FUND The General is the primary operating fund of the County and is used to account for the majority of services including fire and police protection,

More information

Carroll County, VA Revenue Summary FY2017

Carroll County, VA Revenue Summary FY2017 11010 Real Property Taxes 1 Current Year 13,176,764 13,777,800 13,859,516 81,716 2 Delinquent Taxes 659,912 1,400,000 1,202,624 (197,376) 5 Prepaid Real Estate Tax (6,649) Total 13,830,027 15,177,800 15,062,140

More information

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2017 June 30, 2017 June 30, 2018 June 30, 2018 June 30, 2019 Budgeted Budgeted Actual

More information

General Operating Fund

General Operating Fund General Operating Fund Actual Actual Actual Budget 2010 YTD Projected Recommended Projected Projected Revenues 2007 2008 2009 2010 as of 6/30/10 2010 2011 2011 2012 Property Taxes $13,449,730 $13,842,433

More information

Bicycle - Storage

Bicycle - 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 information

County Manager s FY 2017 Proposed Budget. Overview for the Public Hearing On Tax and Fee Rates

County Manager s FY 2017 Proposed Budget. Overview for the Public Hearing On Tax and Fee Rates County Manager s 2017 Proposed Budget Overview for the Public Hearing On Tax and Fee Rates Public Tax & Fee Hearing - March 29 & 31, 2016 General Fund Revenue By Source License, Permits & Fees, 1% Charges

More information

FY 2018 Revenue Manual CITY OF ST. AUGUSTINE

FY 2018 Revenue Manual CITY OF ST. AUGUSTINE FY 2018 Revenue Manual CITY OF ST. AUGUSTINE This Revenue Manual was developed to provide a comprehensive reference source for all revenue collected by the City of St. Augustine. The manual is an in depth

More information

Buckingham Township Adopted Budget Summary - All Funds 2019

Buckingham Township Adopted Budget Summary - All Funds 2019 Buckingham Township Summary - All Funds Proposed - Estimated Estimated Fund Beginning Fund Total Ending Fund No. Fund Name Balance Total Revenues Expenditures Balance 01 General Fund $ 5,031,275 8,865,550

More information

Expenditures. All Funds Expenditure Summary (Including Operating Transfer Out)

Expenditures. All Funds Expenditure Summary (Including Operating Transfer Out) The total FY18 all funds budget is $3.16 billion as shown below. This is an increase of 10.9% over the FY17 adopted total. A significant portion of the all funds budget increase is due to a $175 million

More information

New Castle County Revenue Summary with Contingencies & Debt Service. Fiscal Year 2018 Recommended Budget

New Castle County Revenue Summary with Contingencies & Debt Service. Fiscal Year 2018 Recommended Budget New Castle County Revenue Summary with Contingencies & Debt Service Fiscal Year 2018 Recommended Budget Table of Contents Revenue Summary Sources of Funds Summary...1 Revenue Assumptions...2 Historical

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

FUND DESCRIPTIONS FY 2015 PROPOSED BUDGET SUMMARY

FUND DESCRIPTIONS FY 2015 PROPOSED BUDGET SUMMARY FY 2015 PROPOSED BUDGET SUMMARY FUND DESCRIPTIONS GENERAL FUND The General is the primary operating fund of the County and is used to account for the majority of services including fire and police protection,

More information

CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET

CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET WHEREAS, the local municipal budget for the SFY 2009 was introduced on the 5th day of November, 2008, and WHEREAS, the public hearing

More information

2019 BUDGET. General Fund Revenues

2019 BUDGET. General Fund Revenues General Fund Revenues 92 93 BUDGET REVENUE COMPARISON Miscellaneous Recreation & Swimming Pool Sanitation & Sewage Reimbursements Charges for Services Local Government Grants (RAD) State Grants/Shared

More information

jr 4 Borough of Mount Joy 01. GENERAL FUND 2019 ADOPTED BUDGET 2019

jr 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 information

ANNUAL CITY BUDGET CITY OF XXXX, NORTH DAKOTA FOR THE YEAR ENDED DECEMBER 31, 2016 CONTENTS SCHEDULE A B C. Certificate of Levy. Special Revenue Funds

ANNUAL CITY BUDGET CITY OF XXXX, NORTH DAKOTA FOR THE YEAR ENDED DECEMBER 31, 2016 CONTENTS SCHEDULE A B C. Certificate of Levy. Special Revenue Funds ANNUAL CITY BUDGET CITY OF XXXX, NORTH DAKOTA FOR THE YEAR ENDED DECEMBER 31, 2016 CONTENTS Certificate of Levy Annual Budgets--- General Fund Special Revenue Funds SCHEDULE A B C Page 1 Schedule A CERTIFICATE

More information

Charges for services 364, ,885 Other 1,503,632 3,054,309 Total Revenues 1,868,497 3,836,487

Charges for services 364, ,885 Other 1,503,632 3,054,309 Total Revenues 1,868,497 3,836,487 F - 1 SCHEDULE OF, AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL - CAPITAL RESERVE SPECIAL REVENUE FUND Intergovernmental $ - $ 374,293 Charges for services 364,865 407,885 Other 1,503,632 3,054,309

More information

2018 Proposed Budget

2018 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 information

UNIFORM CHART OF ACCOUNTS Sources of Revenue/Additions Page 1

UNIFORM CHART OF ACCOUNTS Sources of Revenue/Additions Page 1 Sources of Revenue/Additions Page 1 In governmental funds, revenues are presented by source in the fund financial operating statement. The sources of revenue are categorized into the following groups:

More information

THE CITY OF FREDERICK

THE CITY OF FREDERICK THE CITY OF FREDERICK FISCAL YEAR 2012 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member

More information

AN APPROPRIATION ORDINANCE

AN 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 information

MINNESOTA CITY/COUNTY SUMMARY BUDGET DATA FORM INSTRUCTIONS

MINNESOTA CITY/COUNTY SUMMARY BUDGET DATA FORM INSTRUCTIONS Minnesota Statute 6.745 requires all Minnesota cities and counties to provide summary budget data to the Office of the State Auditor at the time they approve their budgets. This information helps state

More information

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017 CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017 CITY OF MOBILE GENERAL FUND BALANCE SHEET SEPTEMBER - FISCAL YEAR 2017 ASSETS: CASH ACCOUNTS

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 Revenue Summary

General Fund Revenue Summary Summary of General Fund Revenues and Expenditures Budget FY 2017-2018 FISCAL YEAR 2017-2018 General Fund Revenue Summary The City of Decatur has 7 broad revenue categories: taxes, licenses and permits,

More information

Revenue Account Codes for FY Reporting Account Code

Revenue Account Codes for FY Reporting Account Code Account s for FY 13-14 Reporting Account 311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County

More information

FUND DESCRIPTIONS FY 2014 PROPOSED BUDGET SUMMARY

FUND DESCRIPTIONS FY 2014 PROPOSED BUDGET SUMMARY FY 2014 PROPOSED BUDGET SUMMARY FUND DESCRIPTIONS GENERAL FUND The General Fund is the primary operating fund of the County and is used to account for the majority of services including fire and police

More information

TOTAL GENERAL FUND REVENUES

TOTAL GENERAL FUND REVENUES General Fund Revenues Budget Actual Actual Budget Actual Actual FY 2014 8-31-2013 8-31-2012 FY 2014 8-31-2013 8-31-2012 GENERAL PROPERTY TAXES: NON-CATEGORICAL AID: Current Real Estate Taxes 9,460,000

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

Budget Introduction Proposed Budget

Budget Introduction Proposed Budget Budget Introduction Proposed Budget INTRO - 1 INTRO - 2 Summary of the Budget and Accounting Structure The City of Beverly Hills uses the same basis for budgeting as for accounting. Governmental fund financial

More information

CITY OF EVANSTON, ILLINOIS REVENUES FOR THE YEAR ENDED FEBRUARY 29, 2008

CITY OF EVANSTON, ILLINOIS REVENUES FOR THE YEAR ENDED FEBRUARY 29, 2008 General Fund CITY OF EVANSTON, ILLINOIS REVENUES FOR THE YEAR ENDED FEBRUARY 29, 2008 EXCLUSIVE OF TRANSFERS AND CHARGEBACKS FROM OTHER FUNDS AND PROCEEDS FROM SALE OF BONDS AND NOTES. Property Taxes Net

More information

OFFICIAL BUDGET FORMS CITY/TOWN OF SAFFORD. Fiscal Year 2018

OFFICIAL BUDGET FORMS CITY/TOWN OF SAFFORD. Fiscal Year 2018 Final Budget Adoption - Resolution No. R17-014 - June 12, 2017 OFFICIAL BUDGET FORMS CITY/TOWN OF SAFFORD 4/15 TABLE OF CONTENTS Resolution for the Adoption of the Budget Schedule A Summary Schedule of

More information

FUND DESCRIPTIONS FY 2019 PROPOSED BUDGET SUMMARY

FUND DESCRIPTIONS FY 2019 PROPOSED BUDGET SUMMARY FY 2019 PROPOSED BUDGET SUMMARY FUND DESCRIPTIONS GENERAL FUND The General is the primary operating fund of the County and is used to account for the majority of services including fire and police protection,

More information

CITY OF SALIDA 2018 BUDGET TOTAL BUDGET SUMMARY Budget Fund Budget Budget Budget

CITY OF SALIDA 2018 BUDGET TOTAL BUDGET SUMMARY Budget Fund Budget Budget Budget CITY OF SALIDA 2018 BUDGET TOTAL BUDGET SUMMARY 2016 2017 2018 Budget Fund Budget Budget Budget General Fund Administration/Elected Officials $ 1,183,300 $ 1,049,556 $ 945,533 Community Development $ 228,500

More information

Boone County Fiscal Court Budgeted Revenues FY16

Boone County Fiscal Court Budgeted Revenues FY16 GENERAL FUND (01) Real Estate Taxes 4101 $ 9,915,000.00 Tangible Tax 4102 1,825,000.00 Motor Vehicle Tax 4103 1,350,000.00 Delinquent Tax 4104 130,000.00 Bank Franchise 4130 285,000.00 Franchise - Real

More information

Capital Improvement Program Fund

Capital Improvement Program Fund Capital Improvement Program Fund The Capital Improvement Program Fund provides funding for streets, public buildings (both governmental and school facilities), land, and other capital assets. Capital Improvement

More information

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES GENERAL FUND Taxes General Property Taxes $ 1,934,140 $ 1,688,759 $ 1,696,679 $ 1,720,679 $ 1,720,771 $ 21,321 $ 1,742,000 Payment in Lieu of Taxes 125,492 137,264 124,568 147,748 150,707 (1,000) 146,748

More information

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2008 THRU MAY 31, 2009

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2008 THRU MAY 31, 2009 CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2008 THRU MAY 31, 2009 TABLE OF CONTENTS I. COMPARATIVE STATEMENT OF REVENUES AND TRANSFERS II. COMPARATIVE STATEMENT OF

More information

DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 2 TIME: 09:48:29 FUND: GENERAL FUND TOTAL LICENSES 63,136 57,688 51,800 52,839 70,448 54,000 BUILDING INS

DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 2 TIME: 09:48:29 FUND: GENERAL FUND TOTAL LICENSES 63,136 57,688 51,800 52,839 70,448 54,000 BUILDING INS DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 09:48:29 FUND: GENERAL FUND TAXES 10-410-411-1100 GENERAL PROPERTY TAX 8,754,348 8,689,238 8,950,755 6,713,066 8,950,755 8,961,076 10-410-411-1400 MOBILE

More information

New 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 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 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

General Fund 10-Year Financial Forecast FY through FY

General Fund 10-Year Financial Forecast FY through FY General Fund 10-Year Financial Forecast FY 2017-18 through FY 2026-27 INTRODUCTION The City of Concord has been using a 10-year general fund financial forecast since FY 1995-96. The use of the Forecast

More information

THE CITY OF FREDERICK

THE CITY OF FREDERICK THE CITY OF FREDERICK FISCAL YEAR 2011 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member

More information

2019 GENERAL FUND REVENUES

2019 GENERAL FUND REVENUES Beginning Balance 2019 $ 200,000.00 01.301.010 Real Estate Taxes Current Year ($230,120,290 x.00425 mils x 96% collection rate) (1mill=$230,120) $ 938,893.27 01.301.020 Real Estate Taxes Prior Year $ 2,000.00

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

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 25, 2018 TIME: 6:50 P.M. PLACE: TEMPORARY WILLISTON CITY COUNCIL ROOM 427 WEST NOBLE AVENUE CALL TO ORDER ROLL CALL MEMBERS: Mayor

More information

R E V E N U E S. book 93 web 101

R E V E N U E S. book 93 web 101 R E V E N U E S OVERVIEW Fiscal Year (FY) 2019 revenues reflect ongoing modest growth in the Northern Virginia economy. Arlington s proximity to the nation s capital, balanced economy, smart growth planning,

More information

11040 Machinery & Tools 1 Current Taxes 962, , ,000 (149,000)

11040 Machinery & Tools 1 Current Taxes 962, , ,000 (149,000) 11010 Real Property Taxes 1 Current Year 11,710,525 13,387,500 13,280,000 (107,500) 2 Delinquent Taxes 725,493 250,000 475,000 225,000 5 Prepaid Real Estate Tax 4,085 15,000 - (15,000) Total 12,440,103

More information

City of Excelsior 2018 Budget Presentation. December 4, 2017 City Council Meeting

City of Excelsior 2018 Budget Presentation. December 4, 2017 City Council Meeting City of Excelsior 2018 Budget Presentation December 4, 2017 City Council Meeting What do your property tax dollars pay for? Hennepin County Social Services Public Health Road and Highways Libraries Corrections

More information

Budget Preparation Report Parameters

Budget Preparation Report Parameters Header Page 1 Total Report Pages 26 Parameters Report ID: BUD PREP 3 Only: No Print Saved Report Description: No Version Code: 2019 PLAY Year: 2019 Print Summary Page: No Period: 1 To: 12 Column 1 : Column

More information

Annual Local Unit Fiscal Report Issued under the authority of PA 71 of 1919, PA 2 of 1968 and PA 140 of Filing is mandatory.

Annual Local Unit Fiscal Report Issued under the authority of PA 71 of 1919, PA 2 of 1968 and PA 140 of Filing is mandatory. Michigan Department of Treasury 3965 (Rev. 1/15 v1) Annual Local Unit Fiscal Report Issued under the authority of PA 71 of 1919, PA 2 of 1968 and PA 14 of 1971. Filing is mandatory. Local Unit Basic Information

More information

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2009 THRU MAY 31, 2010

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2009 THRU MAY 31, 2010 CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2009 THRU MAY 31, 2010 TABLE OF CONTENTS I. COMPARATIVE STATEMENT OF REVENUES AND TRANSFERS II. COMPARATIVE STATEMENT OF

More information

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018 CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018 CITY OF MOBILE GENERAL FUND BALANCE SHEET JANUARY - FISCAL YEAR 2018 ASSETS: Beginning Balance

More information

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU SEPTEMBER 30, 2018

CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU SEPTEMBER 30, 2018 CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU SEPTEMBER 30, 2018 CITY OF MOBILE GENERAL FUND BALANCE SHEET SEPTEMBER - FISCAL YEAR 2018 ASSETS: Beginning Balance

More information

Original Budget Amount. Variance Favorable (Unfavorable) 1000 General

Original Budget Amount. Variance Favorable (Unfavorable) 1000 General Comparison of ed and Estimated - 1000 General General 1000-101-0000 General Property Tax - Real Estate 1000-303-0000 Cable Franchise Fees 1000-401-0000 Fines 1000-532-0000 Local Government Distribution

More information

FARR WEST CITY Tentative Revised Budget

FARR 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 information

FY 2019 Revenue Summary, Contingencies and Debt Service Presentation To County Council

FY 2019 Revenue Summary, Contingencies and Debt Service Presentation To County Council FY 2019 Revenue Summary, Contingencies and Debt Service Presentation To County Council April 9, 2018 Table of Contents Revenue Summary Sources of Funds Summary...1 Revenue Assumptions...2 Historical General

More information

ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100

ADMINISTRATIVE 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 information

Annual Local Unit Fiscal Report Issued under the authority of PA 71 of 1919, PA 2 of 1968 and PA 140 of Filing is mandatory.

Annual Local Unit Fiscal Report Issued under the authority of PA 71 of 1919, PA 2 of 1968 and PA 140 of Filing is mandatory. Michigan Department of Treasury 3965 (Rev. 1/15 v1) Annual Local Unit Fiscal Report Issued under the authority of PA 71 of 1919, PA 2 of 1968 and PA 14 of 1971. Filing is mandatory. Local Unit Basic Information

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

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

FY 13 Funding Sources General Fund

FY 13 Funding Sources General Fund The general fund accounts for all financial transactions and resources in Prince William County other than those required to be accounted for in another fund. Thus, the general fund is the largest and

More information

QUARTERLY FINANCIAL REPORT

QUARTERLY FINANCIAL REPORT QUARTERLY FINANCIAL REPORT Fourth Quarter to Actuals Trend Analysis This document has been prepared by the Finance department. Please direct any inquiries to the Director, Reginald Lindsey at 913-573-5292

More information

FY 2018 County Board Guidance

FY 2018 County Board Guidance FY 2018 County Board Guidance My Proposed Budget meets County Board guidance: Balanced budget that continues the current level of service within existing tax rate Explore collaborations with APS and regional

More information

Boone County Fiscal Court Fiscal Year Budgeted Revenues

Boone County Fiscal Court Fiscal Year Budgeted Revenues GENERAL FUND (01) Real Estate Taxes 4101 10,575,000 Tangible Tax 4102 1,800,000 Motor Vehicle Tax 4103 1,475,000 Delinquent Tax 4104 130,000 Bank Franchise 4130 340,000 Franchise - Real 4131A 150,000 Franchise

More information

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 22, 2015 TIME: 6:50 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President

More information

FUND DESCRIPTIONS FY 2018 PROPOSED BUDGET SUMMARY

FUND DESCRIPTIONS FY 2018 PROPOSED BUDGET SUMMARY FY 2018 PROPOSED BUDGET SUMMARY FUND DESCRIPTIONS GENERAL FUND The General is the primary operating fund of the County and is used to account for the majority of services including fire and police protection,

More information

FY 2014 BUDGET AND PUBLIC HEARING. Frederick County, Virginia

FY 2014 BUDGET AND PUBLIC HEARING. Frederick County, Virginia FY 2014 BUDGET AND PUBLIC HEARING Frederick County, Virginia FY 2014 BUDGET DEVELOPMENT PRIORITIES Merit Increases Fund increase in County share of Northwestern Regional Adult Detention Center Maintain

More information

CITY OF LANCASTER FISCAL BUDGET REVENUE SOURCES

CITY OF LANCASTER FISCAL BUDGET REVENUE SOURCES CITY OF LANCASTER FISCAL 2007-08 BUDGET REVENUE SOURCES TAXES The tax raising authority of cities has been severely limited for many years. Proposition 13 enacted in 1978 amended the California Constitution

More information

Financial Graphs and Trend Data FY 06 through FY 16

Financial Graphs and Trend Data FY 06 through FY 16 Financial Graphs and Trend Data FY 06 through FY 16 Prepared by Finance Department February 2017 1 Table of Contents Governmental Funds (General Fund and Parks and Recreation) Details 3 Overview: Operating

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

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TIME: PLACE: TUESDAY, SEPTEMBER 20, 2016 6:50 P.M. WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President

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

COUNTY OF HENRICO, VIRGINIA SOURCE OF APPROVED REVENUES - ALL FUNDS -

COUNTY OF HENRICO, VIRGINIA SOURCE OF APPROVED REVENUES - ALL FUNDS - SOURCE OF APPROVED REVENUES - ALL FUNDS - Revenues: FY 13-14 FY 14-15 FY 15-16 Function/Program Actual Original Approved Revenue from Local Sources: General Property Taxes $367,189,992 $394,675,000 $408,950,000

More information

VILLAGE OF ORLAND PARK

VILLAGE OF ORLAND PARK Meeting Agenda 14700 Ravinia Avenue Orland Park, IL 60462 www.orland-park.il.us Board of Trustees Village President Daniel J. McLaughlin Village Clerk John C. Mehalek Trustees, Kathleen M. Fenton, James

More information