General Fund Revenue FY
|
|
- Christal Norton
- 5 years ago
- Views:
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
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 informationMajor 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 informationFY 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 informationFY 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 informationCITY 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 informationRevenues. 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 informationGeneral 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 informationRevenue 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 informationName. Basic Form Instructions
Adopted Budget Form for: Cities, Towns & Counties Name Perry City Fiscal Year Ended 6/30/2018 1. As required by Utah statutes, budget forms submitted must present a balanced budget, meaning budgeted expenditures
More information2012 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 informationCOUNTY 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 informationTOWN 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 informationMadison 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 informationBorough 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 information2019 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 informationMarch 1, Honorable Commissioners Jefferson County, West Virginia
JEFFERSON COUNTY COMMISSION 124 East Washington Street, P.O. Box 250, Charles Town, WV 25414 Phone: (304) 7283284 Fax: (304) 7257916 Web: www.jeffersoncountywv.org PRESIDENT Peter Onoszko VICE PRESIDENT
More informationLower 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 informationCity of Williston Fiscal Year 2017/2018 Adopted Budget
City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department
More informationR 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 informationRevenue 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 informationCOUNTY 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 informationEXHIBIT 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 informationCITY 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 informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles
More informationCity of Williston Fiscal Year 2014/2015 Adopted Budget
City of Williston Fiscal Year 2014/2015 Adopted Budget (Adopted on September 23, 2014) Table of Contents Page # Budget Summary Budget Advertisement 1 Budget Summary by Fund 2-3 Budget Comparison by Fund
More informationFUND 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 informationCarroll 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 informationCOUNTY 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 informationGeneral 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 informationBicycle - Storage
. SUBTOTAL Borough of Mount Joy 01. GENERAL FUND PROPOSED BUDGET a. t4i NO. LINE ITEM 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572
More informationCounty 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 informationFY 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 informationBuckingham 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 informationExpenditures. 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 informationNew 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 information2019 General Fund Budget
Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita
More informationFUND 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 informationCITY 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 information2019 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 informationjr 4 Borough of Mount Joy 01. GENERAL FUND 2019 ADOPTED BUDGET 2019
[ Borough of Mount Joy 01. GENERAL FUND ADOPTED BUDGET ADOPTED 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572 301.400 Real Estate Taxes
More informationANNUAL 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 informationCharges 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 information2018 Proposed Budget
Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real
More informationUNIFORM 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 informationTHE 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 informationAN APPROPRIATION ORDINANCE
BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,
More informationMINNESOTA 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 informationCITY 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 informationBOROUGH 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 informationGeneral 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 informationRevenue 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 informationFUND 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 informationTOTAL 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 informationBest Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER
Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER BEFORE THE BOARD MEETING 1. Prepare some claims for payment (clerk may also do these), attach bills to claims,
More informationBudget 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 informationCITY 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 informationOFFICIAL 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 informationFUND 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 informationCITY 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 informationBoone 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 informationCapital 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 informationCITY 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 informationCITY 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 informationDATE: 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 informationNew Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate
New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate COUNTY: Colfax County Fiscal Year: 2017-2018 ROUNDED TO NEAREST DOLLAR (A) (B) (C) (D) PROPERTY
More informationVillage 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 informationGeneral 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 informationTHE 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 information2019 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 informationSALISBURY 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 informationCITY 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 informationR 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 information11040 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 informationCity 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 informationBudget 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 informationAnnual 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 informationCITY 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 informationCITY 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 informationCITY 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 informationOriginal 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 informationFARR WEST CITY Tentative Revised Budget
GENERAL FUND - SUMMARY REVENUES GENERAL FUND Taxes $ 1,263,000 $ 1,216,000 $ 1,217,000 $ 1,030,324 $ 986,005 Licenses & Permits 250,000 153,000 258,000 156,518 99,662 Intergovernmental Revenues 198,000
More informationFY 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 informationADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100
DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 1 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 CORPORATE REVENUES 01-10-30125 ADMINISTRATIVE HEARINGS 80,000 01-10-30130
More informationAnnual 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 informationMUNICIPALITY 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 informationMUNICIPALITY 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 informationFY 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 informationQUARTERLY 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 informationFY 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 informationBoone 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 informationCITY 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 informationFUND 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 informationFY 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 informationCITY 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 informationFinancial 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 informationMUNICIPALITY 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 informationCITY 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 informationVILLAGE 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 informationCOUNTY 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 informationVILLAGE 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