PICKENS COUNTY FINANCIAL SUMMARY

Similar documents
Monthly Financials May 31, 2016

Monthly Financials November 30, 2017

SUPPLEMENTARY INFORMATION

FY 2019 Chairman s Proposed Budget Gwinnett County, Georgia

CRISP COUNTY, GEORGIA

General Fund Revenue. General Fund Expenditures

Revenue Account Codes for FY Reporting Account Code

COUNTY OF GREENVILLE SOUTH CAROLINA BIENNIUM BUDGET. Fiscal Year 2016 Fiscal Year County of Greenville

FY 2018 Budget Resolution Summary Gwinnett County, Georgia

SUPPLEMENTARY INFORMATION

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015

Madison County Government Fund Descriptions and Revenue Sources

CAPITAL FUNDS 2015 Budget

EAGLE COUNTY, COLORADO ANNUAL BUDGET Open space acquisitions have created many new recreational opportunities in Eagle County.

New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate

County of Georgetown South Carolina

Required Supplementary Information Other Than MD&A

SUPPLEMENTARY INFORMATION

BUDGET ORDINANCE NO. O Part I Operation of County Government

CRISP COUNTY, GEORGIA

725 workers comp ins billing allocation 321 Publication of Licenses & Legal Notices 620 1,076 1, ,500

K. Government Structure and Finance

CRISP COUNTY, GEORGIA FINANCIAL REPORT

COUNTY OF SANTA CRUZ, CALIFORNIA Budgetary Comparison Schedule - General Fund Year Ended June 30, 2002

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

Fund Organizational Chart

BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues

UNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1

BUDGET STATUS REPORT FOR OPERATING FUNDS As of March 31, General Fund Revenues

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014

*** Redwood County ***

COBB COUNTY GOVERNMENT. A great place to live, work and play. BUDGET AT A GLANCE. Cobb County Expect the Best!

RESOLUTION NO. R RESOLUTION ADOPTING THE TOWN OF KERNERSVILLE CAPITAL IMPROVEMENT PLAN

2018 BUDGET AS OF 9/30

Fiscal Year Adopted Budget-In-Brief. Monroe County, FL. Board of County Commissioners

Revenue Account Codes for FY12-13 Reporting

TAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00

Notes: A Message From The Chairman. Respectfully, Chairman Samuel S. Olens

MONTANA TOWN OF FROID FINAL BUDGET DOCUMENT

I HEREWITH SUBMIT TO YOU THE FINANCIAL CONDITION OF GILES COUNTY, TENNESSEE FOR THE MONTH ENDING OCTOBER 31, 2009

FY BUDGET PRESENTATION

Town of Smithfield Rhode Island 2019 Operating Budget

EVANS COUNTY BOARD OF COMMISSIONERS

BALANCE LAST TRANSFER ACCOUNT REPORT RECEIPTS DISBURSEMENTS COMMISSION

ANNUAL BUDGET FOR YANKTON COUNTY, SD For Year January 1, 2017 through December 31, Governmental Funds

CITIZENS ANNUAL POPULAR REPORT

Circuit Court - Juvenile Judicial 68X.XX

COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS FINAL BUDGET FISCAL YEAR PREPARED BY BEN SCOTT COUNTY MANAGER

FY 2016 Budget Adoption

Cash Basis Reporting Form Excerpts

GLYNN COUNTY ADMINISTRATION 1725 Reynolds Street, 3 rd Floor, Brunswick, Georgia (912)

Section XIII STAFFING

Capital Improvements Plan

BARROW COUNTY, GEORGIA FISCAL YEAR 2014 BUDGET

ANNUAL BUDGET FISCAL YEAR

ORDINANCE AN ORDINANCE TO LEVY TAXES AND ESTABLISH A MUNICIPAL BUDGET FOR THE FISCAL YEAR BEGINNING JULY

ANNUAL BUDGET FISCAL YEAR

MINNESOTA CITY/COUNTY SUMMARY BUDGET DATA FORM INSTRUCTIONS

CANYON COUNTY FISCAL YEAR 2019 TENTATIVE OPERATING BUDGET FISCAL YEAR 2019 BUDGET PRIORITIES ADDRESS URGENT, IMMEDIATE AND PRESSING ISSUE OF JAIL OVER

GLYNN COUNTY BOARD OF COMMISSIONERS FINANCE DEPARTMENT

1) Do nothing. This would cause departments to be over budget on items that the Board of Commissioners has approved during the current Fiscal Year.

HENRY COUNTY, GEORGIA

PROPOSED ANNUAL OPERATING BUDGET CITY OF ATHENS TEXAS FISCAL YEAR 2017

COUNTY of Jackson, Georgia

L 4jct.. Signed JItt(cJ1. Board of County Commissioners Nye County, Nevada. A,)z

Quarterly Budget Status Report

Budget Presentation. Fiscal Year Town of North Attleborough

LEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012

2018 Proposed Property Tax Levy, Budget, & CIP. December 4, 2017

Fiscal Projection for Lancaster County Government & Lancaster County School District

BUDGET SUMMARY TABLE OF CONTENTS

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

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

CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report

BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues

Proposed FY17 Budget 1

KNOX COUNTY, TENNESSEE Budget Report to Citizenry For seven months ended January 31, 2017

Name. Basic Form Instructions

SUPPLEMENTAL INFORMATION

Alicia Holland, CPA, Assistant County Administrator, Finance. 2. DISCUSSION / FISCAL YEAR COUNTY BUDGET PROPOSAL (backup)

MONROE COUNTY, FLORIDA COMPREHENSIVE ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2011 INTRODUCTORY SECTION

CITIZENS ANNUAL POPULAR REPORT

WAKE COUNTY, NORTH CAROLINA

Comprehensive Annual Financial Report

CITY OF BRISTOL FY 2018 Approved Operating Budget Percentage of Budget by Fund

COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS TENTATIVE BUDGET FISCAL YEAR PREPARED BY DALE WILLIAMS COUNTY MANAGER.

CLARION COUNTY 2015 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER

CLARION COUNTY TENTATIVE 2018 BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING

BECKER COUNTY DETROIT LAKES, MINNESOTA YEAR ENDED DECEMBER 31, 2011

What Is Affecting The 2017 Budget

COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS TENTATIVE BUDGET FISCAL YEAR PREPARED BY DALE WILLIAMS COUNTY MANAGER.

TOTAL BUDGET $ 256,805,216 $ 259,833,699 $ 293,003,229 $ 285,050,566 * Expenditures include transfers out to other funds

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND

CITY OF CHARLOTTESVILLE, VIRGINIA

COUNTY OF SAN JOAQUIN FISCAL YEAR

CITIZENS ANNUAL POPULAR REPORT

Rockdale County, Georgia

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND

Transcription:

PICKENS COUNTY FINANCIAL SUMMARY GOVERNMENTAL FUND TYPES GENERAL DEBT SPECIAL CAPITAL ENTERPRISE TOTAL TOTAL FUND SERVICE REVENUES PROJECTS FUNDS FY 2008 FY 2007 REVENUES Taxes $ 22,205,272 $ 2,410,503 $ 4,525,685 $ - $ - $ 29,141,460 $ 27,782,579 Licenses, Permits and Fees 649,300-4,522,227 - - 5,171,527 4,906,685 Intergovernmental 6,723,540 88,292 255,000-818,813 7,885,645 7,129,887 Charges for Services 5,614,887 - - - 1,480,796 7,095,683 6,550,318 Fines & Forfeitures 630,000-188,000 - - 818,000 776,500 Investment Income 601,461-95,950 - - 697,411 464,011 Rent 19,200 - - - - 19,200 20,000 Contributions 11,300-8,000 - - 19,300 1,300 Miscellaneous 56,000-80,000 - - 136,000 136,000 36,510,960 2,498,795 9,674,862-2,299,609 50,984,226 47,767,280 EXPENDITURES General Government 10,200,832 - - - - 10,200,832 9,462,551 Public Safety 14,386,602-3,209,983 - - 17,596,585 16,756,061 Public Works 6,342,230-3,242,027 - - 9,584,257 7,846,657 Health & Welfare 772,006 - - - 1,033,094 1,805,100 1,764,524 Culture & Recreation 486,673-3,442,491 - - 3,929,164 3,776,598 Transportation - - - - 429,168 429,168 392,751 Economic Development 375,000 - - - - 375,000 407,204 Intergovernmental 490,326-1,204,885 - - 1,695,211 1,486,049 Other 467,025 - - - - 467,025 498,647 Capital 2,385,826-631,367-1,203,376 4,220,569 7,776,527 Debt Service Principal - 1,653,098 245,280-152,484 2,050,862 1,928,218 Interest & Fiscal Charges - 845,697 59,281-245,420 1,150,398 1,092,086 35,906,520 2,498,795 12,035,314-3,063,542 53,504,171 53,187,873 REVENUES OVER (UNDER) EXPENDITURES 604,440 - (2,360,452) - (763,933) (2,519,945) (5,420,593) OTHER FINANCING SOURCES (USES) Transfer In 28,275-832,885-874,077 1,735,237 1,440,580 Transfer (Out) (1,721,480) - (28,275) - - (1,749,755) (1,453,741) Sale of Fixed Assets 25,000 - - - - 25,000 25,000 Proceeds from Capital Lease - - 175,000 - - 175,000 4,400,000 Fund Balance/Equity 1,063,765-1,380,842 - (110,144) 2,334,463 1,008,754 (604,440) - 2,360,452-763,933 2,519,945 5,420,593 REVENUES & OTHER SOURCES OVER EXPENDITURES $ - $ - $ - $ - $ - $ - $ - Beginning Fund Balance: 20,383,980 843,318 6,024,410-23,481,926 50,733,634 Fund Balance, June 30 19,320,215 843,318 4,643,568-23,592,070 48,399,171 The Transfer In/(Out) for FY 2008 and FY 2007 do not equal since the Fixed Nuclear Fund is not a budgeted department, but the County subsidizes the part-time employee's benefits. 37

SUMMARY OF ALL FUNDS REVENUES BY SOURCE Investment Income 1.37% Fines & Forfeitures 1.60% Rent 0.04% Miscellaneous 0.27% Charges for Services 13.92% Intergovernmental 15.47% Taxes 57.16% Licenses, Permits and Fees 10.14% EXPENDITURES BY FUNCTION Intergovernmental 3.17% Other 0.87% Capital 7.89% Principal 3.83% Interest & Fiscal Charges 2.15% Economic Development 0.70% General Government 19.07% Transportation 0.80% Culture & Recreation 7.34% Public Safety 32.89% Health & Welfare 3.37% Public Works 17.91% 38

_ PICKENS COUNTY CAPITAL EQUIPMENT LIST FY 2008 DEPARTMENT BUDGET GENERAL GOVERNMENT Administrator Copier $ 15,210 Finance Building Maintenance 30 ft Bucket Truck 50,000 Lawn Mower 14,000 GIS Mapping Format Plotter, Scanner, Copier 31,000 Information Systems Server Replacement 18,000 Vehicle Maintenance F550 4 X 4 Cab & Chassis 39,800 Tire Changer $ 6,148 179,908 PUBLIC SAFETY Building Codes Sheriff Vehicle Replacement (8) 178,279 Emergency Management Rescue Truck Six Mile Substation 45,000 Emergency Medical Services EMS Station 431,000 Ambulance for New EMS Station 106,240 Wheelchair Van 34,330 Ambulance Replacement (2) 144,784 Liberty Fire District Fire Truck 25,000 Vineyards Fire District Mini Rescue Pumper 175,000 $ 1,156,883 PUBLIC WORKS Solid Waste Property Acquisition for Landfill Closure $ 350,000 Land for Recycling Station 70,000 Recycling Station 407,000 Equipment Shed 95,000 Small Extended Pick-up Truck 16,000 Transport Bus 55,300 Pup Trailer (2) 65,200 Crew Cab Service Truck 31,000 4 yd Compactor & Receiver Containers (8) 163,200 39

_ PICKENS COUNTY CAPITAL EQUIPMENT LIST FY 2008 DEPARTMENT BUDGET PUBLIC WORKS, continued Roads & Bridges 4 W/D Pick-up Truck (5) 95,585 12 Ton Tag Trailer 15,742 Loader Backhoe 72,375 Self-Propelled Tandem Roller 39,000 Skid Steer Loader 24,000 $ 1,499,402 HEALTH & WELFARE Storm Water Management Small Extended Pick-up Truck 16,500 Veterans Affairs $ 22,250 CULTURE & RECREATION Cultural Commission Purchase Property at Hagood Mill 16,000 Mile Creek Park Bait Vending Machine 5,550 Tractor 22,896 Freezer & Ice Machine 6,000 Beach Renourishment 25,000 Relocation of Sewer Dump 20,000 Play Ground Structure 26,069 Play Ground Structure 37,235 $ 158,750 TRANSPORTATION Airport Terminal Building 1,203,376 $ 1,203,376 TOTAL CAPITAL EQUIPMENT $ 4,220,569 SOURCE OF REVENUE Capital Appropriation $ 2,385,826 General Fund Appropriation 383,877 State Accommodation Tax 108,304 Federal / State Grant 819,499 Public Safety Replacement Funds 323,063 Fire District Fees 25,000 Capital Lease 175,000 TOTAL SOURCE OF REVENUE $ 4,220,569 40

COMPARISON OF AUTHORIZED POSITIONS BY FUNCTION FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 07/08 DEPARTMENT BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET +/- GENERAL GOVERNMENT Council 7 7 7 7 7 7 - Solicitor 11 11 11 11 11 11 - Public Defender 1 1 1 1 1 1 - Probate Court 5 5 5 5 5 5 - Register of Deeds 6 6 6 6 6 5 (1) Clerk of Court 13 14 14 13 13 14 1 Administrator 4 4 4 4 4 4 - Purchasing 4 4 4 4 4 4 - Finance 6 6 6 6 6 6 - Building Maintenance 16 16 17 17 17 17 - Human Resources 2 2 2 2 2 2 - Delinquent Tax 3 3 3 3 3 3 - Treasurer 6 6 6 6 6 6 - Auditor 7 7 7 7 7 7 - Tax Assessor 19 20 20 18 18 18 - GIS Mapping 5 5 5 5 5 5 - Registration & Elections 2 2 2 2 2 3 1 Planning 2 2 2 2 2 3 1 Information Systems 7 8 8 8 8 7 (1) Magistrate Court 9 9 11 11 11 11 - Vehicle Maintenance 9 9 9 9 9 9-144 147 150 147 147 148 1 PUBLIC SAFETY Building Codes 8 8 8 8 8 8 - E-911 3 3 3 3 3 3 - Sheriff's Department 119 120 132 136 137 137 - Emergency Management 3 3 3 3 3 3 - Coroner 2 2 2 2 2 2 - Prison 15 16 15 15 15 15 - Emergency Medical Services 74 74 80 86 88 87 (1) Victim Advocate 4 4 4 4 4 4 - Dacusville Fire District - - - 1 1 1 - Vineyards Fire District - 2 4 4 7 7-228 232 251 262 268 267 (1) PUBLIC WORKS Roads & Bridges 31 31 29 29 29 29 - Engineering - - 2 2 2 2 - Solid Waste 59 60 61 64 64 64 - Environmental Services 3 3 1 1 1 1 - Public Service Commission 9 9 9 9 9 8 (1) 102 103 102 105 105 104 (1) 41

FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 07/08 DEPARTMENT BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET +/- HEALTH & WELFARE Storm Water Management 1 1 1 1 1 1 - Animal Control 4 4 5 5 5 5 - Veterans Affairs 3 3 3 3 3 3-8 8 9 9 9 9 - CULTURE & RECREATION Cultural Commission 3 3 3 5 5 5 - Park 8 9 9 9 9 9 - Library 39 39 56 56 56 56-50 51 68 70 70 70 - TRANSPORTATION Airport 6 5 3 4 4 4-6 5 3 4 4 4 - ECONOMIC DEVELOPMENT Economic Development 2 3 3 3 3 - (3) 2 3 3 3 3 0 (3) INTERGOVERNMENTAL Legislative Delegation 1 1 1 1 1 1-1 1 1 1 1 1 - TOTAL EMPLOYEES 541 550 587 601 607 603 (4) 42

POSITIONS BY FUNCTION Culture & Recreation 11.61% Health & Welfare 1.49% Transportation 0.66% Economic Development 0.00% Intergovernmental 0.17% General Government 24.54% Public Works 17.25% Public Safety 44.28% FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 07/08 FUNCTION BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET +/- General Government 144 147 150 147 147 148 1 Public Safety 228 232 251 262 268 267 (1) Public Works 102 103 102 105 105 104 (1) Health & Welfare 8 8 9 9 9 9 - Culture & Recreation 50 51 68 70 70 70 - Transportation 6 5 3 4 4 4 - Economic Development 2 3 3 3 3 0 (3) Intergovernmental 1 1 1 1 1 1-541 550 587 601 607 603 (4) 43