City of Biddeford, Maine

Size: px
Start display at page:

Download "City of Biddeford, Maine"

Transcription

1 City of Biddeford, Maine : City Clerk FY2020 Account Number: Revised 2/27/2019 FY17 Actual FY18 FY18 Actual FY19 FY19 YTD Dept Head Manager's Rec FY20 Personnel Services: $261,410 $254,731 $255,620 $265,856 $155,885 $294,803 $294,803 Purchased Services $0 $0 $0 $0 $0 $0 $0 Utilities & Fuel $0 $0 $0 $0 $0 $0 $0 Operating Costs $13,053 $13,000 $11,202 $14,400 $5,388 $14,300 $14,300 Capital Outlay $0 $0 $0 $0 $0 $0 $0 Social & Municipal Services $0 $0 $0 $0 $0 $0 $0 TOTALS: $274,462 $267,731 $266,822 $280,256 $161,274 $309,103 $309,103 FY17 Actual FY18 FY18 Actual FY19 FY19 ForecastFY20 CM Rec Graphic Representation $0 $100,000 $200,000 $300,000 $400,000 Social & Municipal Services Capital Outlay Operating Costs Utilities & Fuel Purchased Services Personal Services: FRINGE BENEFIT IMPACT (Estimated): FICA $22,979 Workers Comp $964 Health Insurance $53,274 Retirement $25,635 Unemployment $274 Other Insurance $3,996 Total Fringe Benefit Impact $107,121 # of Full Time Employees 5.69 FY19 FY20 Dollar Percentage Manager's Rec Change Change Personal Services: $265,856 $294,803 $28, % Purchased Services $0 $0 $0 N/A Utilities & Fuel $0 $0 $0 N/A Operating Costs $14,400 $14,300 -$ % Capital Outlay $0 $0 $0 N/A Social & Municipal Serivices $0 $0 $0 N/A TOTALS: $280,256 $309,103 $28, % City Clerk Workbook, Base Sheet, Page 1

2 Personnel Services Revised 2/27/2019 Account FY17 FY18 FY18 FY19 FY19 FY20 Number Description Actual Actual YTD 01/31/19 Dept Head Mgr's Rec Dept Manager Salary Exp $77,096 $81,413 $81,506 $81,808 $48,489 $84,938 $84, F-T Employee Wage Exp $115,063 $165,876 $167,315 $179,470 $106,285 $204,055 $204, Overtime Wage Expense $3,140 $3,500 $4,207 $4,000 $640 $5,000 $5, Insurance Buyout Pay $3,000 $3,000 $2,250 $0 $0 $0 $ FICA/Medicare-ER Share Exp $14,535 $0 $0 $0 $0 $0 $ MPERS-Employer Share Exp $18,447 $0 $0 $0 $0 $0 $ Plan-Employer Share Exp $38 $0 $0 $0 $0 $0 $ HPHC Ins Employer Share Exp $27,232 $0 $0 $0 $0 $0 $ S-T Disability ER Share Exp $356 $0 $0 $0 $0 $0 $ L-T Disability ER Share Exp $263 $0 $0 $0 $0 $0 $ RHSA Plan ER Share $2,014 $0 $0 $0 $0 $0 $ Conferences/Training Expense $0 $330 $160 $110 $240 $660 $ Travel/Mileage Expense $163 $500 $38 $300 $41 $50 $ Food/Lodging Expense $0 $0 $63 $0 $0 $0 $ Dues/Memberships Expense $62 $112 $80 $168 $190 $100 $100 Totals $261,410 $254,731 $255,620 $265,856 $155,885 $294,803 $294,803 Other Operating Costs Account FY17 FY18 FY18 FY19 FY19 FY20 Number Description Actual Actual YTD 01/31/19 Dept Head Mgr's Rec Admin/Office Supp/Eqt Non-C $2,377 $3,500 $2,343 $3,400 $1,641 $3,300 $3, Operating Supp/Eqt Non-Cap $169 $0 $135 $0 $171 $0 $ Printing & Copying Expense $10,507 $9,500 $8,724 $11,000 $3,576 $11,000 $11,000 Totals $13,053 $13,000 $11,202 $14,400 $5,388 $14,300 $14, City Clerk Workbook, Base Sheet, Page 2

3 DEPARTMENT PERSONAL SERVICES BUDGET WORKSHEET BUDGET Revised 2/27/2019 DEPARTMENT: City Clerk YEAREND ANNUALIZED CITY MANAGER COUNCIL CLASSIFICATION EMP # FTE TOTAL REQUESTED RECOMMEND. APPROP. LAST NAME CITY CLERK , , , , MORRIS DEPUTY CITY CLERK/DEPUTY TAX COLLEC , , , , ST. OURS PAYMENTS CLERK , , , , DUROSS PAYMENTS CLERK , , , , GAGNE PAYMENTS CLERK , , , , O'DRISCOLL PAYMENTS CLERK , , , , WENTWORTH TOTAL BUDGETED POSITIONS , , , , City Clerk Workbook, Payroll, Page 3

4 Account Title: Dept Manager Salary Exp Department Number: Account Number: $77, $81, $81, $81, $87, $84, $84, $84, $3, Support for : Provide justification for the budget request using as much detail as possible City Clerk/Voter Registrar/Health & Welfare Director

5 Account Title: F-T Employee Wage Exp Department Number: Account Number: $115, $165, $167, $179, $200, $204, $204, $204, $24, Support for : Provide justification for the budget request using as much detail as possible Deputy City Clerk/Tax Collector (3) Full-time Associate/Counter Clerks (1) Part-time Associate/Counter Clerk

6 Account Title: Overtime Wage Expense Department Number: Account Number: $3, $3, $4, $4, $5, $5, $5, $5, $1, Support for : Provide justification for the budget request using as much detail as possible Overtime pay for City Clerk's Staff during election time - including early processing of absentee ballots (November 2019; June 2020) Overtime pay for City Clerk's Staff when required to stay after 5:00 p.m. for late customers

7 Account Title: Conferences/Training Expense Department Number: Account Number: $0.00 $ $ $ $ $ $ $ $ Support for : Provide justification for the budget request using as much detail as possible Tax Collector Workshops (2) - Office Manager/Deputy Tax Collector to attend - $ Vital Records Workshop (2 Staff members to attend) - 2 x $80 = $ Elections Workshops (2 Staff members to attend a 2-day training) - 2 x $120 = $ Mileage to Augusta for Vital Records Workshop - $ Mileage to Portland for Elections Workshops (2 days) - $50.00

8 Account Title: Travel/Mileage Expense Department Number: Account Number: $ $ $38.38 $ $ $50.00 $50.00 $50.00 ($100.00) Support for : Provide justification for the budget request using as much detail as possible

9 Account Title: Food/Lodging Expense Department Number: Account Number: $0.00 $0.00 $63.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Support for : Provide justification for the budget request using as much detail as possible

10 Account Title: Dues/Memberships Expense Department Number: Account Number: $62.00 $ $80.00 $ $ $ $ $ ($68.00) Support for : Provide justification for the budget request using as much detail as possible Maine Town & City Clerks' Association Membership Dues for City Clerk and Deputy Clerk - $50.00 York County City & Town Clerk's Association Membership Dues for City Clerk and Deputy Clerk - $12.00 Maine Tax Collectors' Association Membership Dues for Deputy Tax Collector - $25.00

11 Account Title: Admin/Office Supp/Eqt Non-Cap Department Number: Account Number: $2, $3, $2, $3, $3, $3, $3, $3, ($100.00) Support for : Provide justification for the budget request using as much detail as possible General office supplies (pens, paper clips, clasp envelopes, colored paper, etc) - $ Receipt paper rolls for counter receipt printers - $ Printer cartridges for MV printers and ribbons for reciept printers - $500.00

12 Account Title: Operating Supp/Eqt Non-Cap Department Number: Account Number: $ $0.00 $ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Support for : Provide justification for the budget request using as much detail as possible All operating supplies are budgeted for in Account 60500

13 Account Title: Printing & Copying Expense Department Number: Account Number: $10, $9, $8, $11, $11, $11, $11, $11, $0.00 Support for : Provide justification for the budget request using as much detail as possible Dog license reminder postcards - $ General Code (code analysis, composition & duplication) - $7, General Code - annaul maintenance fee - $ NOTE: General Code fees are dependent on how many ordinance amendments are aproved throughout the year. Kofile - Repair and Restoration of older vital record volumes - $

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : Computer Services FY2020 Account Number: 21107 Revised 2/27/2019 FY20 FY17 Actual FY18 FY18 Actual FY19 FY19 YTD Dept Head Manager's Rec Personnel Services: $119,254 $89,924

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : Animal Control Officer FY2019 Account Number: 21149 Revised 3/4/2018 FY19 FY16 Actual FY17 FY17 Actual FY18 FY18 YTD Dept Head Manager's Rec Personnel Services: $66,070 $68,485

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : Finance FY2020 Account Number: 21106 Revised 3/1/2019 FY20 FY17 Actual FY18 FY18 Actual FY19 FY19 YTD Dept Head Manager's Rec Personnel Services: $438,348 $289,803 $306,083 $309,385

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : GIS Division FY2019 Account Number: 21168 Revised 3/4/2018 FY19 FY16 Actual FY17 FY17 Actual FY18 FY18 YTD Dept Head Manager's Rec Personnel Services: $75,653 $76,555 $76,972

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : Personnel FY2020 Account Number: 21108 Revised 3/11/2019 FY20 FY17 Actual FY18 FY18 Actual FY19 FY19 YTD Dept Head Manager's Rec Personnel Services: $102,455 $81,780 $78,441

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : Police Investigative Services FY2019 Account Number: 21147 Revised 3/4/2018 FY19 FY16 Actual FY17 FY17 Actual FY18 FY18 YTD Dept Head Manager's Rec Personnel Services: $606,194

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : Mooring Fees FY2019 Account Number: 31102 Revised 3/9/2018 FY19 FY16 Actual FY17 FY17 Actual FY18 FY18 YTD Dept Head Manager's Rec Personnel Services: $10,862 $11,214 $10,577

More information

City of Biddeford, Maine

City of Biddeford, Maine 15 Spent City of Biddeford, Maine : Police Investigative Services FY2018 Account Number: 21147 Revised 4/14/2017 FY15 FY16 FY16 FY17 FY17 FY2018 Spent Spent Yr to Date Spent thru 3/1/2017 Dept Head Manager's

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : PW Admin/Fleet Maint. Exp FY2019 Account Number: 21161 Revised 3/5/2018 FY19 FY16 Actual FY17 FY17 Actual FY18 FY18 YTD Dept Head Manager's Rec Personnel Services: $1,343,658

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : Parks Maintenance FY2019 Account Number: 21165 Revised 3/5/2018 FY19 FY16 Actual FY17 FY17 Actual FY18 FY18 YTD Dept Head Manager's Rec Personnel Services: $379,494 $410,839

More information

City of Biddeford, Maine

City of Biddeford, Maine 15 Spent City of Biddeford, Maine : Communications FY2018 Account Number: 21148 Revised 4/14/2017 FY15 FY16 FY16 FY17 FY17 FY2018 Spent Spent Yr to Date Spent thru 3/1/2017 Dept Head Manager's Rec City

More information

City of Biddeford, Maine FY2019 Account Number: 21162

City of Biddeford, Maine FY2019 Account Number: 21162 City of Biddeford, Maine FY2019 Account Number: 21162 Revised 3/5/2018 : Public Works Roads Maintenance FY19 FY16 Actual FY17 FY17 Actual FY18 FY18 YTD Dept Head Manager's Rec Personnel Services: $1,209,408

More information

City of Biddeford, Maine

City of Biddeford, Maine 15 Spent City of Biddeford, Maine FY2018 Account Number: 21162 Revised 4/14/2017 : Public Works Roads Maintenance FY15 FY16 FY16 FY17 FY17 FY2018 Spent Spent Yr to Date Spent thru 3/1/2017 Dept Head Manager's

More information

City of Biddeford, Maine

City of Biddeford, Maine City of Biddeford, Maine : General Administration FY2020 Account Number: 21111 Revised 3/5/2019 FY20 FY17 Actual FY18 FY18 Actual FY19 FY19 YTD Dept Head Manager's Rec Personnel Services: $767,109 $840,033

More information

City of Biddeford, Maine FY2018

City of Biddeford, Maine FY2018 City of Biddeford, Maine FY2018 Mooring Fees Fund Revenue Revised 4/19/2017 FY15 FY16 FY16 FY17 FY17 FY2018 Received Estimate Received Estimate Received to Date Dept Head Manager's Rec City Council Rec

More information

City of Biddeford, Maine FY2018

City of Biddeford, Maine FY2018 City of Biddeford, Maine FY2018 Pool Beach Fund Revenue Revised 4/19/2017 FY15 FY16 FY16 FY17 FY17 FY2018 Received Estimate Received Estimate Received to Date Dept Head Manager's Rec City Council Rec Taxes

More information

Clerk of Circuit Court Lee County, Florida

Clerk of Circuit Court Lee County, Florida Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records

More information

Human Resource Director. Human Resource Analyst

Human Resource Director. Human Resource Analyst Human Resource Director Human Resource Analyst MISSION - HUMAN RESOURCES: The mission of the Human Resources Division is to provide quality services and support in employment, employee relations, benefits,

More information

Town of Campton 2015 Proposed Budget

Town of Campton 2015 Proposed Budget 4130 Executive Selectmen 16,350.00 16,350.00 16,350.00 Town Administrator Salary 54,325.00 54,325.46 55,411.50 Longevity 1,050.00 1,050.00 1,050.00 Moderator/ Meals/memory coding etc 5,200.00 6,023.37

More information

Final Budget. Pinnacle Heights Improvement and Service District

Final Budget. Pinnacle Heights Improvement and Service District FY 7/1/18-6/30/19 P.O. Box 2741 Gillette, Wyoming 82717 307-682-2425 Campbell County Budget Hearing Information Location: 8150 Pinnacle Drive Date: 7/10/2018 Time: 6:00 p.m. Budget Prepared by: Anita A

More information

Human Resource Director. Human Resource Analyst

Human Resource Director. Human Resource Analyst Human Resource Director Human Resource Analyst MISSION: The mission of the Human Resources Division is to provide quality services and support in employment, employee relations, benefits, compensation,

More information

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

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

More information

Finance. FTE (Full Time Equivalent) by Home Department

Finance. FTE (Full Time Equivalent) by Home Department 57 58 Finance FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs Accountant 2.0 2.0 Accounting & Finance Admin. 1.0 1.0 Accounts Payable Coord. 1.0 1.0 Accounts Payable Specialist

More information

Final Budget. Platte County Rural Fire District 2F

Final Budget. Platte County Rural Fire District 2F FY 7/1/17-6/30/18 P. O. Box 505 Wheatland, WY 82201 307-322-2303 Platte County Budget Hearing Information Location: Platte County Public Library - Wheatland Date: 7/10/2017 Time: 7:00 PM Budget Prepared

More information

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

Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, :00 P.M. Town of HOLLY RIDGE PO Box 145 * Holly Ridge, NC 28445 * Phone (910) 329-7081 * Fax (910) 329-1593 Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, 2014 2:00 P.M. 1. Call

More information

Amended Budget. Rustic Hills Improvement and Service District

Amended Budget. Rustic Hills Improvement and Service District FY 7/1/17-6/30/18 #1 Rustic Hills Rd Rozet, WY 82727 307-686-8828 (Ron Schabot) Campbell County Rustic Hills Improvement and Service District Hearing Information Location: 195 Rustic Hills Rd Date: 7/25/2017

More information

TOWN OF SEVASTOPOL DETAILED 2017 BUDGET WORKSHEET - October 3, 2016

TOWN OF SEVASTOPOL DETAILED 2017 BUDGET WORKSHEET - October 3, 2016 Page 1 10/0/016 1 4 5 6 7 8 9 10 11 1 1 14 15 16 17 18 19 0 1 4 5 6 7 8 9 TOWN OF SEVASTOPOL DETAILED 017 BUDGET WORKSHEET - October, 016 Budget 015 015 Budget 016 actual 016 016 017 Work 10//016 EXPENDITURES

More information

Town of Mansfield. Expenditure Budget Report FY19 OPERATING BUDGET. FY2017 Exp FY2018 Budgeted

Town of Mansfield. Expenditure Budget Report FY19 OPERATING BUDGET. FY2017 Exp FY2018 Budgeted 480 - PARKING 684801-511003 PARKING-TECHNICAL SUPPORT $52,164.32 $53,411.00 FY2018 Exp Dept $41,840.00 $55,265.00 $55,383.00 Parking Enforcement Officer Steve Simonds: Non-Supervisory Union Grade A Step

More information

Town of Campton 2016 Approved Budget

Town of Campton 2016 Approved Budget 4130 4130 SELECTMEN 4130100 4130001 Selectmen $ 16,350.00 $ 16,350.00 $ 16,350.00 4130101 4130002 Town Administrator Salary $ 55,411.50 $ 67,927.05 $ 60,000.00 4130101 4130003 Longevity $ 1,050.00 $ 1,050.00

More information

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

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

More information

COMMUNITY COLLEGE OF RHODE ISLAND FY 2014 Mid-Year Review UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL

COMMUNITY COLLEGE OF RHODE ISLAND FY 2014 Mid-Year Review UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL FY FY FY FY 2014 Mid-Year 2014 Mid-Year 2012 2013 2014 2014 vs. 2013 Actual vs. 2014 Allocation Actual Actual Allocation Mid-Year $ % $ % FTE ENROLLMENT

More information

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015 REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324

More information

DEPARTMENT SUMMARY DEPT. NO. : 69. Adopted Adopted Proposed FINANCING PERSONNEL COST 12,888,094 14,410,102 14,397,064

DEPARTMENT SUMMARY DEPT. NO. : 69. Adopted Adopted Proposed FINANCING PERSONNEL COST 12,888,094 14,410,102 14,397,064 DEPARTMENT SUMMARY DEPT. NO. : 69 PURPOSE: The mission of the Fire Department is to create a safe, self-reliant and viable community through prompt and efficient emergency services; effective fire prevention

More information

AUDITOR - CONTROLLER

AUDITOR - CONTROLLER Mission The Auditor-Controller is an elected official who serves as the County's chief accounting and disbursing officer. Responsibilities of the Auditor-Controller include: pre-audits and payment of claims

More information

BUDGET COMMITTEE Agenda Item Summary

BUDGET COMMITTEE Agenda Item Summary BUDGET COMMITTEE Agenda Item Summary Agenda Category: BUDGET RESOLUTION Item No: Date: 4/16/2018 ISSUE: Division. Approve a budget change within the Community Development Code Enforcement BACKGROUND &

More information

Proposed Budget CHUGWATER FIRE PROTECTION DISTRICT. Budget Prepared by: TIM ASH

Proposed Budget CHUGWATER FIRE PROTECTION DISTRICT. Budget Prepared by: TIM ASH FY 7/1/17-6/30/18 PO BOX 155 CHUGWATER, WY 82210 307-422-3504 PLATTE, GOSHEN, LARAMIE COUNTIES Budget Hearing Information Location: CHUGWATER FIRE HALL Date: 6/13/2017 Time: 7:00PM Budget Prepared by:

More information

TOWN OF BALLSTON 2018 BUDGET TENTATIVE LAST YEAR (2017) ADOPTED BUDGET

TOWN OF BALLSTON 2018 BUDGET TENTATIVE LAST YEAR (2017) ADOPTED BUDGET TOWN OF BALLSTON TENTATIVE FUNDS DESCRIPTION ADOPTED APPROPRIATIONS ADOPTED NON-PROPERTY TAX REVENUES ADOPTED APPROPRIATED FUND BALANCE ADOPTED DEBT RESERVES ADOPTED TAX LEVY 1 A GENERAL $ 1,240,966 $

More information

ADMINISTRATION DEPARTMENT ADMINISTRATION DIVISION

ADMINISTRATION DEPARTMENT ADMINISTRATION DIVISION CITY OF SEMINOLE CITY ADMINISTRATION DEPARTMENT ADMINISTRATION DIVISION FY17 PERSONNEL SUMMARY ADMINISTRATION DEPARTMENT POSITION FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 Director of Administration 1 1

More information

TREASURER-TAX COLLECTOR

TREASURER-TAX COLLECTOR TREASURER-TAX COLLECTOR Mission The Treasurer-Tax Collector s Department is responsible for administration of the treasury and for the collection of property taxes, which include secured, unsecured, and

More information

INSTRUCTIONS FOR COMPLETING BUDGET REQUEST FORM

INSTRUCTIONS FOR COMPLETING BUDGET REQUEST FORM INSTRUCTIONS FOR COMPLETING BUDGET REQUEST FORM In accordance with the requirements of WS 16-4-104 The Department of Audit has modified the Standard Form. 1. 2. Please follow the steps below: a. Download

More information

Final Budget. Platte County Fire District 1 F

Final Budget. Platte County Fire District 1 F FY 7/1/17-6/30/18 Platte County Fire District 1 F 759 East Cole St. Wheatland, Wyoming, 82201 307-322-3544 / 307-331-3956 Platte County Budget Hearing Information Location: Training Center Date: 6/30/2017

More information

CITY OF BREVARD

CITY OF BREVARD FINANCE ANNUAL BUDGET ESTIMATE - EXPENDITURE Amended - 2017-2018 CITY OF BREVARD FY 2016-2017 2015-2016 2016-2017 6/30/2017 2016-2017 2017-2018 Account Actual ($) Budget ($) Actual ($) Estimate %Remaining

More information

Budget Process Overview. Juli Wiseman Finance Director June 12, 2018

Budget Process Overview. Juli Wiseman Finance Director June 12, 2018 Budget Process Overview Juli Wiseman Finance Director June 12, 2018 MPRB Budget Process The MPRB as a component unit of the City of Minneapolis has an integrated budget process that includes the MPRB,

More information

2019 TOWN OF Yorkshire BUDGET Adopted Oct. 15, 2018 R#85-18

2019 TOWN OF Yorkshire BUDGET Adopted Oct. 15, 2018 R#85-18 TOWN OF Yorkshire BUDGET Adopted Oct. 15, R#85-18 Amount To-Date To-Date % GENERAL A FUND Town Board PS A1010.100 $ 14,260.00 $ 14,688.00 $ 7,344.04 5 $ 14,982.00 $ 14,982.00 $ 14,982.00 $ 294.00 2.00%

More information

Proposed Budget. Laramie County Community Juvenile Services Joint Powers Board

Proposed Budget. Laramie County Community Juvenile Services Joint Powers Board FY 7/1/18-6/30/19 Budget Laramie County Community Juvenile Services Joint Powers Board 320 W. 19th Street, suite 300 Cheyenne WY 82001 307-256-7092 Laramie County Budget Hearing Information Location: Cheyenne

More information

Final Budget. South Torrington Water & Sewer District

Final Budget. South Torrington Water & Sewer District FY 7/1/16-6/30/17 Budget South Torrington Water & Sewer District 371 East 6th Avenue Torrington, WY 82240-8831 307-532-3900 Goshen County Budget Hearing Information Location: 371 East 6th Avenue, Torrington,

More information

The amounts requested for the two departments funded by the Board are as follows:

The amounts requested for the two departments funded by the Board are as follows: DoN W. HowARD C LERK of THE C IRcUIT C ourt, O KALoosA C ounty, FLORIDA June 1, 2012 Honorable Don Amunds, Chairman Board of County Commissioners 1804 Lewis Turner Blvd. 302 N. Wilson St. Fort Walton Beach,

More information

Proposed Budget. Box N Ranch Road Improvement & Service District

Proposed Budget. Box N Ranch Road Improvement & Service District FY 7/1/19-6/30/20 PO Box 471 Gillette, WY 82717 307-685-8235 Campbell County Budget Hearing Information Location: 400 S Gillette Ave, Suite 106, Gillette Date: 7/11/2019 Time: 5:30 p.m. Budget Prepared

More information

Proposed Budget. Moon Ridge Improvement & Service District. Gillette, WY Mon. - Thurs. 9-5

Proposed Budget. Moon Ridge Improvement & Service District. Gillette, WY Mon. - Thurs. 9-5 FY 7/1/19-6/30/20 PO Box 2602 Gillette, WY 82717 307-685-8235 Campbell County Budget Hearing Information Location: 400 S Gillette Ave., Suite 106, Gillette Date: 7/2/2019 Time: 6:15 p.m. Budget Prepared

More information

NH Electric Assistance Program Year Proposed Budget for NH Community_Action Agencies Effective Oct. 1, Sept 30, 2013

NH Electric Assistance Program Year Proposed Budget for NH Community_Action Agencies Effective Oct. 1, Sept 30, 2013 NH Electric Assistance Program Year 12113 Proposed Budget for NH Community_Action Agencies Effective Oct. 1, 2012 - Sept 30, 2013 CATEGORIES Lead Agency BMCA SCCA SNHS SWCS TCCA Total Personnel $ 65,221

More information

MARION COUNTY FY BUDGET BY DEPARTMENT COUNTY CLERK COUNTY CLERK. Clerk. Elections MISSION STATEMENT GOALS AND OBJECTIVES

MARION COUNTY FY BUDGET BY DEPARTMENT COUNTY CLERK COUNTY CLERK. Clerk. Elections MISSION STATEMENT GOALS AND OBJECTIVES Clerk Licensing & Recording Elections Administration/ Support Archives/Records Board of Property Tax Appeals (BOPTA) MISSION STATEMENT Record, license, provide access to, and preserve for posterity those

More information

Final Budget. South Squaw Creek Road Improvement and Service District

Final Budget. South Squaw Creek Road Improvement and Service District FY 7/1/17-6/30/18 South Squaw Creek Road Improvement and Service District PO Box 12732 Jackson, WY, 83001 (307) 4133508 Teton County Budget Hearing Information Location: 6808 Squaw Creek Rd Date: 07/19/17

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,475.00 $ 22,053.00 $ 14,702.00 $ 22,279.00 Contractual Exp. A1010.4 $ 440.00 $ 4,000.00

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,504.00 $ 22,279.00 $ 15,446.04 $ 23,169.00 $ 23,169.00 Contractual Exp. A1010.4 $ 1,275.00

More information

Final Budget. Eight Mile Improvement & Service District

Final Budget. Eight Mile Improvement & Service District FY 7/1/18-6/30/19 PO Box 471 Gillette, WY 82717 307-685-8235 Campbell County Budget Hearing Information Location: 400 S Gillette Ave, Suite 106, Gillette Date: 6/26/2018 Time: 4:00 p.m. Budget Prepared

More information

ify2019 Department Total Request 42,840 3,277 27,747 7, ,800 13,560 5, ,037 1,111. 2, ,000 1,500

ify2019 Department Total Request 42,840 3,277 27,747 7, ,800 13,560 5, ,037 1,111. 2, ,000 1,500 FY219 State Ethics Commission Request 1/8/2181 51 - Exempt 511 - FICA - Exempt 5151 - Health Ins - Exempt 521 - Retirement- Exempt 5251 - Dental - Exempt 531 - Life Ins - Exempt 5351 - LTD - Exempt 541

More information

DEPARTMENT SUMMARY DEPT. NO. : 85-90

DEPARTMENT SUMMARY DEPT. NO. : 85-90 DEPARTMENT SUMMARY DEPT: Municipal Water Department DEPT. NO. : 85-90 PURPOSE: The Water Department is responsible for implementing the City's utility services programs and billing. To achieve the objectives

More information

Proposed Budget. Carpenter Water & Sewer District

Proposed Budget. Carpenter Water & Sewer District FY 7/1/17-6/30/18 Budget Carpenter Water & Sewer District P. O. Box 433 Carpenter WY 82054 307-631-8257 Laramie County Budget Hearing Information Location: Carpenter July 17 2017 Elementary School Date:

More information

Village of Pellston DDA Budget - FY 2016

Village of Pellston DDA Budget - FY 2016 Village of Pellston DDA Budget - FY 2016 2016 Budgeted FY 2017 Forecast Assumptions Carry Over $ 40,000.00 $ 42,000.00 Property Tax Capture $ 28,000.00 $ 30,000.00 Anticipated to stay stagnant Bank Interest

More information

Town of West Springfield

Town of West Springfield Town of West Springfield Fiscal Year 2018 Proposed Budget William C. Reichelt Mayor TABLE OF CONTENTS Mayor s Budget Message Budget Recap All Funds 1 GENERAL FUND BUDGET 2 Budget Recap General Fund 3 Revenue

More information

Final Budget. Rustic Hills Improvement & Service District

Final Budget. Rustic Hills Improvement & Service District FY 7/1/18-6/30/19 1 Rustic Hills Rd Rozet, WY 82727 307-685-8235 Campbell County Budget Hearing Information Location: 400 S Gillette Ave, Suite 106,Gillette Date: 7/13/2018 Time: 5:30 p.m. Budget Prepared

More information

Proposed Budget. Yellowstone Regional Airport

Proposed Budget. Yellowstone Regional Airport FY 7/1/16-6/30/17 Budget Yellowstone Regional Airport 2101 Roger Sedam Cody, WY 82414 (307) 587-5096 Park Budget Hearing Information Location: Cody City Hall Date: 6/21/2016 Time: 7:00 p.m. Budget Prepared

More information

Proposed Budget. Weston County Weed & Pest Control Dostrict

Proposed Budget. Weston County Weed & Pest Control Dostrict FY 7/1/17-6/30/18 P.O. Box 411 Newcastle, WY. 82701 307-746-4555 Weston Budget Hearing Information Location: 25 Fairgrounds Road, Newcastle Date: 6/21/2017 Time: 1:30 p.m. Budget Prepared by: Dana Gordon

More information

Final Budget. Indian Paintbrush Water District

Final Budget. Indian Paintbrush Water District FY 7/1/18-6/30/19 Indian Paintbrush Water District PO Box 1985 Wilson, WY 83014 (307) 413-1189 Teton County Budget Hearing Information Location: 70 E. Simpson, Jackson, Wy Date: 5/17/2018 Time: 5:30pm

More information

BUDGET WORK SESSION NOTICE OF OPEN MEETING

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

More information

Final Budget. Fox Ridge Subdivision Improvement & Service District

Final Budget. Fox Ridge Subdivision Improvement & Service District FY 7/1/18-6/30/19 Fox Ridge Subdivision Improvement & Service District PO Box 4314 Gillette, WY 82717 307-685-8235 Campbell County Budget Hearing Information Location: 400 S Gillette Ave, Suite 106 Date:

More information

Final Budget. Platte County Rural Fire District 2F

Final Budget. Platte County Rural Fire District 2F FY 7/1/16-6/30/17 Budget Platte County Rural Fire District 2F P.O. Box 505 Wheatland, WY 82201 307-322-2303 Platte Budget Hearing Information Location: Platte Co. Library Wheatland, WY Date: 7/11/2016

More information

TOWN BUDGET FOR 2019 TOWN OF PEMBROKE IN GENESEE COUNTY CERTIFICATION OF TOWN CLERK. Nicole, M- Begin

TOWN BUDGET FOR 2019 TOWN OF PEMBROKE IN GENESEE COUNTY CERTIFICATION OF TOWN CLERK. Nicole, M- Begin TOWN BUDGET FOR 2019 IN GENESEE COUNTY u I, CERTIFICATION OF TOWN CLERK Nicole, M- Begin, TOWN CLERK, CERTIFY THAT THE FOLLOWING IS A TRUE AND CORRECT COPY OF THE 2019 BUDGET OF THE AS ADOPTED ON NOVEMBER

More information

County Legislature FTE (Full Time Equivalent) by Home Department

County Legislature FTE (Full Time Equivalent) by Home Department 7 County Legislature FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs County Legislator 9.0 9.0 Administrative Assistant 1.0 1.0 Assistant Auditor 1.0 1.0 Budget & Fiscal Analyst

More information

Final Budget. Rozet Ranchettes I & S District

Final Budget. Rozet Ranchettes I & S District FY 7/1/17-6/30/18 Rozet Ranchettes I & S District PO Box 3290 Gillette, WY 82717 307-685-8235 Campbell County Budget Hearing Information Location: 400 S Gillette Ave, Suite 106, Gillette Date: 7/11/2017

More information

INFORMATION TECHNOLOGY (IT)

INFORMATION TECHNOLOGY (IT) INFORMATION TECHNOLOGY (IT) The Department of Information Technology (IT) provides a high quality, cost effective information processing environment responsive to data processing, word processing, office

More information

Proposed Budget. Heritage Village Water & Sewer District

Proposed Budget. Heritage Village Water & Sewer District FY 7/1/18-6/30/19 Budget Heritage Village Water & Sewer District PO Box 3123 Gillette, WY 82717 307-682-4770 Campbell County Budget Hearing Information Location: Fire Training Center - 701 Larch St. Date:

More information

SHERIFFS DEPARTMENTS FY14 BUDGET

SHERIFFS DEPARTMENTS FY14 BUDGET SHERIFFS DEPARTMENTS FY14 BUDGET Sheriffs are elected county law enforcement officers selected by the voters of each of Vermont s 14 counties. The election is set forth in the Vermont Constitution, Art

More information

Citizens of Leon County

Citizens of Leon County FACILITIES MANAGEMENT General Operations Citizens of Leon County Citizen Advisory Boards Board of County Commissioners County Administrator Constitutional Officers County Attorney Director, Office of &

More information

TAX COLLECTORS INSTRUCTION WORKBOOK BUDGET PLANNING

TAX COLLECTORS INSTRUCTION WORKBOOK BUDGET PLANNING TAX COLLECTORS INSTRUCTION WORKBOOK 2018-19 BUDGET PLANNING Florida Department of Revenue Property Tax Oversight May 2018 TABLE OF CONTENTS FOREWORD... 1 BUDGET TIMETABLE... 2 BUDGET SUBMITTAL CONTACT

More information

Final Budget. Laramie County Fire District #4 Board of Directors

Final Budget. Laramie County Fire District #4 Board of Directors FY 7/1/17-6/30/18 Budget Laramie County Fire District #4 Board of Directors PO Box "S" Carpenter WY 82053 307--649-2400 Laramie Budget Hearing Information Location: 4832 Main, Carpenter WY 82053 Date:

More information

Proposed Budget. BuffaloValley Water District5

Proposed Budget. BuffaloValley Water District5 FY 7/1/17-6/30/18 Budget PO Box 321 Moran,Wy.83013 307-543-2555 BuffaloValley Water District5 Location: undecided Date: " Time: " Budget Hearing Information Teton County Budget Prepared by: George Leys

More information

2019 MANAGEMENT & FINANCIAL PLAN

2019 MANAGEMENT & FINANCIAL PLAN INDIANAPOLIS PUBLIC TRANSPORTATION CORPORATION 2019 MANAGEMENT & FINANCIAL PLAN FISCAL YEAR JANUARY 1, 2019 THROUGH DECEMBER 31, 2019 INTRODUCED TO INDYGO BOARD: JULY 30, 2018 IndyGo Year 2019 INDIANAPOLIS

More information

Community Corrections. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense Community Corrections Fund 4

Community Corrections. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense Community Corrections Fund 4 Department Narrative and Strategic Plan 2 Summary of Revenue and Expense Fund 4 1 Overview Department Mission/Purpose The mission of Clackamas County is to provide supervision, resources, interventions,

More information

$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000

$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000 20072008 BUDGET 20042005 20042005 20052006 20052006 20062007 20062007 20072008 Budget Actual Budget Actual Budget Actual 6 mos. Budget GENERAL CORPORATE FUND RECEIPTS Real Estate & Mobile Home Privelege

More information

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 , CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 The following was adopted by the on May 4, 2017 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL

More information

Final Budget. Little Snake River Rural Health Care District

Final Budget. Little Snake River Rural Health Care District FY 7/1/17-6/30/18 Little Snake River Rural Health Care District PO Box 51 Baggs, WY 82321 307-380-6295 Carbon County Budget Hearing Information Location: LSR Higher Ed Date: 7/10/2017 Time: 7:00 p.m. Budget

More information

Proposed Budget. Little Snake River Rural Health Care District

Proposed Budget. Little Snake River Rural Health Care District FY 7/1/17-6/30/18 Budget Little Snake River Rural Health Care District PO Box 51 Baggs, WY 82321 307-380-6295 Carbon County Budget Hearing Information Location: LSR Higher Ed Date: 7/10/2017 Time: 7:00

More information

$ 50,209 $ 500 ~ 750 $ 2,500 $ 7,600 $ 15,348 $ 21,264 $ 4,008 $ 5,090 $ 7,956 $ 23,561 $ 1,737,094 $ 198,536 $ 259,174

$ 50,209 $ 500 ~ 750 $ 2,500 $ 7,600 $ 15,348 $ 21,264 $ 4,008 $ 5,090 $ 7,956 $ 23,561 $ 1,737,094 $ 198,536 $ 259,174 NH Electric Assistance Program Year 11112 Original 7 14 11 Proposed Budget for NH Community Action Agencies Effective Oct. 1, 2011 -Sept 30, 2012 CATEGORIES Lead Agency BMCA Personnel 66,095 189,401 Fringe

More information

COLLEGE OF MARIN 9/30/18 YTD FINANCIAL REPORT

COLLEGE OF MARIN 9/30/18 YTD FINANCIAL REPORT COLLEGE OF MARIN 9/30/18 YTD FINANCIAL REPORT Overview 9/30 YTD Year over Year Financial Highlights Cash Position Cash Flow Revenues: Budget vs. 9/30/18 YTD Actual Comparison 9/30 Revenue Comparison 9/30

More information

Final Budget. Eastern Laramie County Solid Waste Disposal District

Final Budget. Eastern Laramie County Solid Waste Disposal District FY 7/1/18-6/30/19 Eastern Laramie County Solid Waste Disposal District PO Box 310 Burns, WY 82053 307-547-3791 Laramie County Budget Hearing Information Location: 4990 County Road 216 Burns, WY 82053 Date:

More information

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed Budget Figures for 2013 PROPOSED REVENUES Town Clerk Fees:

More information

Final Budget. Warm Springs Water District

Final Budget. Warm Springs Water District FY 7/1/17-6/30/18 PO Box 1390 Dubois, WY 82513 None Fremont County Budget Hearing Information Location: Dubois Town Hall Date: TBD Time: TBD Budget Prepared by: David L Woodward S-A BUDGET MESSAGE W.S.

More information

SURVEYOR. Mission. Program Summaries

SURVEYOR. Mission. Program Summaries Mission The County Surveyor is responsible for the review of all parcel maps, subdivision maps, records of survey, lot line adjustments, certificates of compliance, street names and addresses Countywide.

More information

GENEVA TOWNSHIP 400 WHEELER DRIVE GENEVA, IL GENEVA TOWNSHIP BUDGET AND APPROPRIATION ORDINANCE FY # -17

GENEVA TOWNSHIP 400 WHEELER DRIVE GENEVA, IL GENEVA TOWNSHIP BUDGET AND APPROPRIATION ORDINANCE FY # -17 400 WHEELER DRIVE GENEVA, IL 60134 GENEVA TOWNSHIP BUDGET AND APPROPRIATION ORDINANCE FY 2017-2018 # -17 An Ordinance appropriating for all town purposes for Geneva Township, County of Kane, State of Illinois,

More information

Proposed Budget DEAVER-FRANNIE CEMETERY DISTRICT

Proposed Budget DEAVER-FRANNIE CEMETERY DISTRICT FY 7/1/17-6/30/18 Budget DEAVER-FRANNIE CEMETERY DISTRICT P.O. BOX 4 DEAVER, WY Big Horn County Budget Hearing Information Location: 232 LANE 7½ Date: 7/13/2017 Time: 7:00 PM Budget Prepared by: Coleen

More information

Plumbers & Steamfitters Local Union 342

Plumbers & Steamfitters Local Union 342 Plumbers & Steamfitters Local Union 342 935 Detroit Avenue, Concord, CA 94518-2501 Phone (925) 686-5880 Fax (925) 685-3710 JOURNEYMAN FOREMAN HELPER TAXABLE RATE $48.25 $52.60 $30.50 (Dues Check Off -

More information

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND 31, PROPOSED

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND 31, PROPOSED TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2011 With Proposed Budget Figures for 2012 PROPOSED REVENUES Town Clerk Fees:

More information

Mukwonago Village Hall, 440 River Crest Ct., Mukwonago

Mukwonago Village Hall, 440 River Crest Ct., Mukwonago DATED: 6-13-18 Village of Mukwonago Town of Mukwonago PROTECTIVE SERVICES COMMITTEE MEETING FIRE AND AMBULANCE DEPARTMENT Notice of Meeting and Agenda Monday, June 18, Time: Place: 6:30 p.m. Mukwonago

More information

Expense Budget.xlsx

Expense Budget.xlsx Page 1 20162017 Expense Budget.xlsx Account Description Budget 20162017 Budget 201516 Increase Change Budget 201415 Actuals 201415 20152016 to 20152016 to GENERAL GOVERNMENT 20162017 20162017 GENERAL GOTOTAL

More information

Proposed Budget. Meeteetse Community Facilities Joint Powers Board

Proposed Budget. Meeteetse Community Facilities Joint Powers Board FY 7/1/17-6/30/18 Budget Meeteetse Community Facilities Joint Powers Board PO Box 261 Meeteetse, WY 82433 307-868-2278 Park County Budget Hearing Information Location: Meeteetse Town Hall Date: 7/17/2017

More information

Final Budget. Meadow Springs Improvement & Service District

Final Budget. Meadow Springs Improvement & Service District FY 7/1/18-6/30/19 Meadow Springs Improvement & Service District PO Box 471 Gillette, WY 82717 307-685-8235 Campbell County Budget Hearing Information Location: 400 S Gillette Ave, Suite 106, Gillette Date:

More information

Amended Budget. Donkey Creek Improvement & Service District

Amended Budget. Donkey Creek Improvement & Service District FY 7/1/17-6/30/18 PO Box 4037 Gillette, WY 82717 307-685-8235 Campbell County Donkey Creek Improvement & Service District Hearing Information Location: 400 S Gillette Ave, Suite 106, Gillette Date: 7/19/2017

More information

2016 Operating Budget

2016 Operating Budget Operating Budget Cost Centre: By-law enforcement vs 2015 Expenditures Salary, Wages and Benefits Salaries Labour Labour - Part Time Fringe Benefits Employee Overtime Gapping Provisions Res 03-Workers Compensation

More information

Mandated Services: Non Mandated Partnership with Federal, State, and Local Funds

Mandated Services: Non Mandated Partnership with Federal, State, and Local Funds Department: OSU KBREC (Extension) FY 2013 Proposed Budget Department Mission: The Oregon State University Extension Service engages the people of Oregon with researchbased knowledge and education that

More information