Committed Cash Balance
|
|
- Emery Davis
- 5 years ago
- Views:
Transcription
1 General Ledger Budget Analysis User: Printed: Fiscal Year: cuellaj 11/13/2017-7:35AM General Fund R11 Beginning Balance (Unrest) 3,856, ,548, ,093, ,941, Begin Unrestricted Cash Bal ,172, ,397, ,480, ,080, ,856, ,548, ,093, ,941, Beginning Balance (Unrest) Totals: ,172, ,397, ,480, ,080, R15 Begining Bal (Grants,Rsrve) 232, Assigned Beginning Cash Bal Committed Cash Balance Restricted Cash Bal 143, , , , Non-spendable Beg'ng Cash Bal , , , , O&C Title III Grant Balance Mediation Beg Bal Fair Facilities Rserve Beg Bal 375, , , , Begining Bal (Grants,Rsrve) Totals: , , , , R2 Fees for Services Impact Fee Fees for Services Totals: 0.00 R21 Unrest Fees, Lic, Perm, Fines, 27, , , Mineral Royalties/Land Sales , , , , Social Gaming License Fees (324.50) Road Vacation Fees-Gen Fund , , , Unrest Fees, Lic, Perm, Fines, Total , , , , R27 Rest Fee,Srvce Chrg (Stat/Loc) 2, Misc Rev & Reim State/Loc Govt 2, Rest Fee,Srvce Chrg (Stat/Loc) Tota 0.00 Page 1
2 R31 Grant: Fed Unrestricted 25, , , In-Lieu of Taxes Federal Paymt , , , , , , , , O&C Timber Receipts , , , , , , , , Grant: Fed Unrestricted Totals: , , , , R32 Unrest State/Local Govt Grant/ 7, , , , West OR Severance& Privil Tax , , , , , , , State Forest Timber Revenue , , , , , (6,764.33) County Forest Revenue 76, , , , Electric Co-Op Earnings Tax , , , , , , , , State Liquor Tax Receipts , , , , , , , , State Cigarette Tax Receipts , , , , , , , , State Amusement Tax Receipts , , , , State MJ tax County Share 420, , , , Unrest State/Local Govt Grant/ Tota , , , , R35 Grant: Federal FEMA Administrative Funds O & C Title III Grant O&C Title III Grant Grant: Federal Totals: 0.00 R36 Grant: State, Local Assessment & Taxation Grant Court Mediation Revenue Court Mediation Grant: State, Local Totals: 0.00 R51 Unrstr Interfund Transf/Intrnl 84, , , , Administrative Allocation Rev , , , , , Transfers to General Fund 84, , , , Unrstr Interfund Transf/Intrnl Totals , , , , R55 Transfer Revenue Repayment of Interfund Loans 400, (232,054.93) Reserve Assign Funds Page 2
3 2, , , Reimbursement Projct Costs , , , , Unemployment Pool 664, , , , PERS Bond Savings , , , , , , , SIP&CSV Transfer to Gen Fund , , , , , , SIP EconDev Transf to Gen Fund Fair Facil Rsrve Transfer Rsrv Assign Funds 435, ,229, ,287, ,056, Transfer Revenue Totals: , , , ,312, R61 Other Resources (Unrestr) 20, , , , Interest on Investments , , , , Inc(Dec) FMV Investments , , , Courthouse Riverfront Lease , , , , Worker's Comp Refunds 5, , , , Miscellaneous Revenue , , , , Sale of Surplus Assets Stumpage PGE 26, , , , Other Resources (Unrestr) Totals: , , , , R65 Other Resources (Restr) Marijuana Tax , , , , , , , Refund of Expenses , , , , , Insurance Expense Reimburse Insurance Reimb 73, , , Other Resources (Restr) Totals: , , , , R71 Property Tax (Unrestr) 5,589, ,838, ,909, ,874, Property Taxes - Current ,278, ,279, ,279, ,279, , , , , Property Taxes - Prior Years , , , , , , Interest on Unsegregated Taxes , , , , ,926, ,115, ,210, ,066, Property Tax (Unrestr) Totals: ,530, ,531, ,556, ,556, R85 Special Payments 2,290, ,075, ,585, ,525, Funds from Component Unit ,191, ,200, ,200, ,200, ,290, ,075, ,585, ,525, Special Payments Totals: ,191, ,200, ,200, ,200, Page 3
4 14,172, ,620, ,560, ,405, REVENUES TOTALS: ,047, ,664, ,779, ,779, e1 Personal Services FICA Tax Worker's Compensation Insurance Benefits WBF Unemployment Expense Personal Services Totals: 0.00 E3 Capital Outlay Building Improvement Capital Outlay Totals: 0.00 EXPENDITURES TOTALS: 01 Commissioners R25 Rest Fees, Lic, Perm, Fines, 11, , Resource Impact Fee , , , , , , Rest Fees, Lic, Perm, Fines, Totals: , , , , R27 Rest Fee,Srvce Chrg (Stat/Loc) , Reimb from State/Local Govt , Rest Fee,Srvce Chrg (Stat/Loc) Tota 0.00 R55 Transfer Revenue 96, , , , Admin Alloc , , , , , , , , Transfer Revenue Totals: , , , , R65 Other Resources (Restr) 7, , , , Refund of Expenses , , , , , , , , Other Resources (Restr) Totals: , , , , R85 Special Payments , , Reimb Component Unit , , Special Payments Totals: , , , , REVENUES TOTALS: , , , , Page 4
5 E1 Personal Services 241, , , , Personnel , , , , , Public Information Officer 72, , , , Board Secretary , , , , , , Office Specialist , , , , Overtime 29, , , , PERS ER , , , , , , , , FICA Tax , , , , , , , , Worker's Compensation Ins , , , , , , , , Insurance Benefits , , , , WBF (4,670.44) 1, , Unemployment Insurance , , , , , , , PERS EE 6% , , , , , , , , Personal Services Totals: , , , , E2 Materials and Services Cell Phone Office Supplies and Expenses , , , , , , , , Copier Maintenance , , , , , , Publication Subscriptions , , , , , , , Advertising, Mktg, Printing , , , , , , , , Mileage , , , , , , , , Conferences and Training , , , , , , , , Reimbursable NACO & AOC exp , , , , Membership Dues , , Employee Recognition , , , Contract Temporary Services , , , , , , , consultants and contractors , , , , , , , , Miscellaneous Expense 41, , , , Materials and Services Totals: , , , , E5 Transfer Exp 17, , , , PERS Bond , , , , , , , , PERS , Page 5
6 117, , , , Administrative Allocation , , , , , , , , Transfer Exp Totals: , , , , , , , , EXPENDITURES TOTALS: , , , , , , , , DEPT REVENUES , , , , , , , , DEPT EXPENSES , , , , (496,635.19) (461,997.96) (603,037.22) (419,074.85) Commissioners Totals: (5.00) (619,455.89) (601,039.74) (612,384.73) (612,384.73) 02 Assessor's Dept R25 Rest Fees, Lic, Perm, Fines, 12, , , , Assessor's Fees , , , , , , , , GIS Information Revenue , , , , MHODS (state distribution) 51, , , , Rest Fees, Lic, Perm, Fines, Totals: , , , , R36 Grant: State, Local GIS Grant 271, , , , A&T Grant , , , , , , , , Grant: State, Local Totals: , , , , R55 Transfer Revenue Fees from Funds Transfer Revenue Totals: 0.00 R65 Other Resources (Restr) Refund of Expenses Sale Surplus Assets Other Resources (Restr) Totals: , , , , REVENUES TOTALS: , , , , E1 Personal Services 79, , , , Personnel-Admin , , , , Personnel-Appraisal Page 6
7 Personnel-Cartography 88, Chief Cartographer 71, , , , Office Manager II , , , , Property Appraiser I 62, , , , Sales Data Analyst , , , , , , , , GIS Programmer - Cartographer , , , , Cartographic Drafter 226, , , , Property Appraiser II , , , , , , , , Property Appraiser I , , , , , , , Property Appraiser Trainee 40, , , , Assessment Clerk III , , , , , , Assessment Clerk II , , , Assessment Clerk I , , , , Part Time GIS Help , Overtime , , , , , , , , PERS ER , , , , , , , , FICA Tax , , , , Worker's Compensation Ins , , , , Insurance Benefits , , , , WBF (11,798.48) 3, , Unemployment Expense , , , , , , , PERS EE 6% , , , , ,050, ,030, ,137, , Personal Services Totals: ,267, ,203, ,218, ,218, E2 Materials and Services Cellular Phones 4, , , , Office Supplies and Expenses , , , , , , , , Copier Maintenance , , , , Drafting Supplies , Appraisal Supplies , , , , , BOPTA expenses 1, , Software BOPTA 1, , , , Computer Equip & Supplies , , , , Page 7
8 1, , , , GL and Property Insurance , , , , , , , , Appraisal Information , , , , , GIS Mapping Services , , , , GIS Maint Expense , , , , , Mileage , , , Vehicle Fuel , , , , , , , , Vehicle Lease , , , , , , Vehicle Maintenance , , , , Auto Expense 3, , , , Conferences and Training , , , , , , Membership Dues , , , , Contract Temporary Services 40, , , , Materials and Services Totals: , , , , E3 Capital Outlay Vehicle 73, , , , A&T Computer Software-Orcats , , , , , Mapping Computer Programs Office Furniture-Workstations 81, , , , Capital Outlay Totals: , , , , E5 Transfer Exp 53, , , , PERS Bond , , , , , , , , PERS , , , , , Administrative Allocation , , , , Transfer to Surveyor 265, , , , Transfer Exp Totals: , , , , ,437, ,399, ,608, ,175, EXPENDITURES TOTALS: ,765, ,676, ,686, ,686, Page 8
9 322, , , , DEPT REVENUES , , , , ,437, ,399, ,608, ,175, DEPT EXPENSES ,765, ,676, ,686, ,686, (1,114,782.47) (1,073,676.67) (1,292,348.52) (981,298.35) Assessor's Dept Totals: (13.00) (1,418,185.76) (1,329,003.41) (1,338,828.93) (1,338,828.93) 03 Tax Office R25 Rest Fees, Lic, Perm, Fines, 1, , , , Data Processing Fees , , , , , , , , Tax Collection Fees , , , , , , , , Rest Fees, Lic, Perm, Fines, Totals: , , , , R36 Grant: State, Local 56, , , , A&T Grant , , , , , , , , Grant: State, Local Totals: , , , , R65 Other Resources (Restr) Refund of Expenses Other Resources (Restr) Totals: , , , , REVENUES TOTALS: , , , , E1 Personal Services 5, , , , Director, Finance and Taxation , , , , Accounting Clerk Tax Collector 20, , , , Tax Collector , , , , , Administrator, Tax & Grants Tax Personnel 2, , , , Accountant I , , , , , , , , Accounting Clerk II , , , , , , , Accounting Clerk I , , , , , , , , Extra Help , , , , , Overtime , , , , , , , , PERS ER , , , , Page 9
10 6, , , , FICA Tax , , , , Worker's Compensation Ins , , , , Insurance Benefits , , , , WBF (1,359.07) Unemployment Insurance , , , PERS EE 6% , , , , , , , , Personal Services Totals: , , , , E2 Materials and Services , , Postage , , , , Office Supplies and Expenses Copier Maintenance , , , Machine Maint & Repair , , , , , , Accounting Software , , , , , Small Equipment , , , , Reference Materials , , , , Foreclosure Lien Holder Search , , , , Recording Fees 1, , , Microfiche Services , , , , , , , , Tax Statement Printing , , , , , , , , Tax Statment Mailing Service , , , , Fidelity Bond-Tax Collector , Advertising , , , , Banking Services Mileage , , , , Conferences and Training , , , , Membership Dues , , , , Contract Temporary Services , , , , , , , , Materials and Services Totals: , , , , E3 Capital Outlay Tax Processing Equipment Capital Outlay Totals: 0.00 E5 Transfer Exp Page 10
11 6, , , , PERS Bond , , , , , , , , PERS , , , , , Administrative Allocation , , , , , , , , Transfer Exp Totals: , , , , , , , , EXPENDITURES TOTALS: , , , , , , , , DEPT REVENUES , , , , , , , , DEPT EXPENSES , , , , (161,402.53) (167,801.26) (227,200.67) (168,078.72) Tax Office Totals: (1.75) (292,142.41) (263,443.13) (263,874.68) (263,874.68) 04 Clerk's Office R15 Begining Bal (Grants,Rsrve) 25, , , , Clerk Recording Fund , , , , , , , , Begining Bal (Grants,Rsrve) Totals: , , , , R21 Unrest Fees, Lic, Perm, Fines, 289, , , , Clerk's Fees , , , , , , , , Document Charges , , , , , , , , Clerk's 5% of Surveyor Fees , , , , , , , , Death Certificates , , , , Affidavit of Exemptn Fee Liquor Licenses , , , , GIS Handling Fee , , , , , , , Clerk's Dog License Fee 342, , , , Unrest Fees, Lic, Perm, Fines, Total , , , , R25 Rest Fees, Lic, Perm, Fines, A&T restricted 4, , , , A&T 5% Recording Fee , , , , , , , , Rest Fees, Lic, Perm, Fines, Totals: , , , , R27 Rest Fee,Srvce Chrg (Stat/Loc) ATM service fee Page 11
12 Rest Fee,Srvce Chrg (Stat/Loc) Tota R55 Transfer Revenue Fees - inter dept/fund transfr Transfer Revenue Totals: 0.00 R65 Other Resources (Restr) 5, Reimb of Exps Records Interest Inc(Dec) FMV of Investments 5, Other Resources (Restr) Totals: , , , , REVENUES TOTALS: , , , , E1 Personal Services 74, , , , Personnel , , , , , , , , Adminstrative Assistant , , , , , Clerk I , , , Temp Help , , , , Overtime , , , , PERS ER , , , , , , , , FICA Tax , , , , Worker's Compensation Ins , , , , Insurance Benefits , , , , WBF (1,814.81) Unemployment Insurance , , , PERS EE 6% , , , , , , , , Personal Services Totals: , , , , E2 Materials and Services Fedex Passport Expense 2, Supplies , , , , Copier Maintenance , , , , , BOPTA Expense , , , , , , , , Clerk's System Annual Maint , , , , , , Small Equipment , , , , Page 12
13 7, Software , , , , Medical Invest. & Assistants , Fees & Exp-Med Investigator , , , , , Book Binding & Repair , , , , Mileage , , , Conferences and Training , , , , Membership Dues , , , , Film and Supplies , , , , Temporary Help , , , , (1.00) Misc , Equipment Repair , , , , , , , Recording Fund Expenses , , , , , , , , Materials and Services Totals: , , , , E3 Capital Outlay Indexing System Capital Equipment , , , , Clerk Indexing Program , , Capital Recording Fund , , Capital Outlay Totals: , , , , E5 Transfer Exp 9, , , , PERS Bond , , , , , , , , PERS , , , , , Administrative Allocation , , , , , , , , Transfer Exp Totals: , , , , , , , , EXPENDITURES TOTALS: , , , , , , , , DEPT REVENUES , , , , , , , , DEPT EXPENSES , , , , , , , , Clerk's Office Totals: (2.46) 89, , , , Page 13
14 05 Elections R25 Rest Fees, Lic, Perm, Fines, 1, , , , Election Costs Reimb - State , , , , , , , , Election Costs Reimb - Distric , , , , Elections Costs Reimb - Dist 37, , , , Rest Fees, Lic, Perm, Fines, Totals: , , , , R35 Grant: Federal HAVA grant HAVA CFDA Grant: Federal Totals: 0.00 R36 Grant: State, Local Equipment Grant Grant: State, Local Totals: 0.00 R65 Other Resources (Restr) Reimb of Exps Miscelaneous Revenue Other Resources (Restr) Totals: , , , , REVENUES TOTALS: , , , , E1 Personal Services Elections Supervisor 69, , , , Elections Supervisor , , , , , , , Part-Time Help , , , Overtime , , , , , , , , PERS ER , , , , , , , , FICA Tax , , , , Worker's Compensation Ins , , Insurance Benefits , , , , WBF (1,029.04) Unemployment Insurance , , , PERS EE 6% , , , , , , , , Personal Services Totals: , , , , Page 14
15 E2 Materials and Services Office Supplies and Expenses , , , , Copier Maintenance Refund Mileage , , , , Conferences and Training , , , , Membership Dues , Service Agreement Misc election supplies , , , , Election Distri/County Portion , , , , , Local District Elections , , , , state election reimbursable xp 65, , , , Materials and Services Totals: , , , , E3 Capital Outlay Annual Election Equip (5yr pmt 6, , , , OCVR , , , , Ballot Scanner HAVA Capital Grant 6, , , , Capital Outlay Totals: , , , , E5 Transfer Exp 4, , , , PERS Bond , , , , , , , , PERS , , , , , Administrative Allocation , , , , , , , , Transfer Exp Totals: , , , , , , , , EXPENDITURES TOTALS: , , , , , , , , DEPT REVENUES , , , , , , , , DEPT EXPENSES , , , , (182,976.08) (152,316.52) (220,869.65) (159,432.58) Elections Totals: (0.85) (187,120.85) (180,600.97) (178,484.58) (178,484.58) Page 15
16 06 Sheriff's Office R2 Fees for Services VIPS patrols Fees for Services Totals: 0.00 R25 Rest Fees, Lic, Perm, Fines, 13, , , , Sheriff's Fees , , , , , , , , Civil Fees , , , , , , , , CHL Fees , , , , , , , , Background Check Fees , , , , , , Inmate Fee ORS & , , , , Sheriff Fines 94, , , , Dog License Fees , , , , Dog Boarding Fees , , , Dog Program Violation Fees , , , , Dog Adoption Fees Dog Restitution , , , , Chip Program 1, , , Animal Control Services Call Out Fees , , , , Rest Fees, Lic, Perm, Fines, Totals: , , , , R27 Rest Fee,Srvce Chrg (Stat/Loc) 125, , , , Enhanced Law Enforcement PGE , , , , , Restitution , , Clatskanie Contract Services , , , , , , , , Rest Fee,Srvce Chrg (Stat/Loc) Tota , , , , R35 Grant: Federal DoJ Fed $ Match Grant: Federal Totals: 0.00 R36 Grant: State, Local 12, ODOT Overtime Grant 184, , , , State Marine Board Grant , , , , State Marine Board Page 16
17 State or Fed Grant Rainier School Match JAG Grant revenue 196, , , , Grant: State, Local Totals: , , , , R37 Gran, Donation: Private Donations Reserve Deputy Donations VIPS grants 1, Grants Donations (not govt grants) Donations 2, Gran, Donation: Private Totals: 0.00 R55 Transfer Revenue , Admin & Spec Svcs Clatsk Reimb , , , , Transfer from Comm. Corr Transfer from Security Fund211 17, , , , Restitution (xfr fund) , , , , Transf Rev to close Anim Cntrl 17, , , , Transfer Revenue Totals: , , , , R61 Other Resources (Unrestr) Over/Under POS Other Resources (Unrestr) Totals: 0.00 R65 Other Resources (Restr) Sheriff Bail Account 15, , , Gift in Kind Contribution 37, , , , Reimb Project Expenses , , , , , , Refund of Expenses Reimb of Cost Sale Surplus Assets Sale Surplus Asset SHPD CENT Page 17
18 6, Insurance Reimbursements Event Permit Reimbursement Refund of Expenses Refund of Expenses Insurance Reimb Reimb from Humane Society 98, , , , Other Resources (Restr) Totals: , , , , , , , , REVENUES TOTALS: , , , , E1 Personal Services 45, , , , Sheriff , , , , Civil Office Supervisor 1, , , , Administrator , , , , Civil Process Clerk Gun Permit Clerk New 1/2 Clerical Position 12, , Fiscal Assistant , , , , , , Support Supervisor , , , , Support Services Clerk 64, , , , Sr Civil Deputy , , , , , , , , Civil Deputy , , , , , , , , Evidence Tech , , , , , , Civil Clerk PT Office Assistant CCSO est FTE red , , , , Overtime , , , , , , , , PERS ER , , , , , , , , FICA Tax , , , , , , , Worker's Compensation Ins , , , , , , , , Insurance Benefits , , , , WBF (3,939.65) 1, , Unemployment Insurance , , , , , , , PERS EE 6% , , , , Page 18
19 45, , , , Undersheriff , Undersheriff Personnel-Detectives Personnel-Sergeants 53, , , Lieutenant , , , , , , , Sergeant , , , , , , , , Deputy Sheriff , , , , PT Help 66, , , , Overtime Pay , , , , , , , , PERS ER , , , , , , , , FICA Tax , , , , , , , , Worker's Compensation Ins , , , , , , , , Insurance Benefits , , , , WBF (10,119.38) 2, , Unemployment Expense , , , , , , , PERS EE 6% , , , , Marine Deputy 31, , , , Lieutenant , , , , Part-Time Marine Deputies , , Marine Sergeant , , , , , , , , Marine Deputy Sheriff , , , , PT Help 31, , , , Overtime Pay , , , , , , , , PERS ER , , , , , , , , FICA Tax , , , , , , , Worker's Compensation Ins , , , , , , , , Insurance Benefits , , , , WBF (2,646.91) Unemployment Marine Shrf , , , , , , , PERS EE 6% , , , , , , , Deputy Sheriff , , , , , , Overtime Pay , , , , PERS ER Page 19
20 FICA Tax Worker's Compensation Ins , Insurance Benefits WBF Unempl Insur PERS EE 6% , , Undersheriff , Personnel , , Sergeant , , , , , , Deputy Sheriff , , , , , , Overtime , , , , , , PERS ER , , , , , , FICA Tax , , , , , , Worker's Compensation Ins , , , , , , Insurance Benefits , , , , WBF Unemployment Expense , , PERS EE 6% , , , , Worker's Compensation Ins. 53, , , , Animal Control Officer , , , , Animal Care Specialist Clerk I Kennel Worker 1, , , , Overtime , , , , , , , , PERS ER , , , , , , , , FICA Tax , , , , Workers' Compensation Ins , , , , Insurance Benefits , , , , WBF (1,462.75) Unemployment Insurance , , , PERS EE 6% , , , , ,369, ,426, ,699, ,208, Personal Services Totals: ,970, ,979, ,981, ,981, Page 20
21 E2 Materials and Services 8, , , , Telephone, specific lines , , , , , , , , Cellular Phones , , , , , , , Postage , , , , , , , , Office Supplies , , , , , , , , Copier Maintenance , , , , Deputies Supplies , , , , Sheriff's Fees , , , , Hiring Expense and Supplies , , , , , Search & Rescue Expense , , , , , , Uniform Allowance , , , , Bulletproof Vests Reserve Deputy Donation Expens Tech Asst Mo'ly Data System 33, , , , GL and Property Insurance , , , , Refund , , , , Printing & Advertising , , , , , , , , Vehicle Fuel , , , , , , Vehicle Maintenance (12.49) Auto Expense 3, , , , Conferences and Training , , , , , , , , Membership Dues , , , , Computer-Teletype , , , , , , Computer Maint. Expense , , , , , , , Investigations , , , , , , Contract Temporary Services , , , , , , Contract Legal Services , , , , Prism Maintenance Fee , Security Devices , , , , , , , , Deputies Supplies , , , , Meals VIP Supplies 2, , Bulletproof Vests , , , , Page 21
22 Hiring Supplies 3, , , , Radio & Rescue Supplies , , , , , , , , Uniform Allowance , , , , , Dry Cleaning , , , , , Auto lease LETPP Grant Expense 35, , , , Vehicle Fuel , , , , Vehicle Lease , , , , , , , , Vehicle Maintenance , , , , , , , , Auto Expense , , , , Car Maintenance 8, , , , Expenses-Sheriff & Deputies , , , , , Firing Range Training Supplies , , , , , , , , Contract Services , , , , , , , , Contract Tech PPDS , , , , Phone , , , , Cellular Telephones , , , , , , , Deputies Supplies , , , , Radio & Rescue Supplies , , , , , , Uniform Allowance , , , , Dry Cleaning , Bullet Proof Vests , Utilities , , , , Electricity - Boat House Garbage , , Maintenance , , , , Tech Asst Mo'ly Data System , , , , , , , , Liability Insurance , , , , , , , , Vehicle Fuel , , , , , Vehicle Lease 3, , Vehicle Maintenance , , , , , , , , Auto Expense , , , , Auto Lease Page 22
Committed Cash Balance
General Ledger Budget Analysis User: Printed: Fiscal Year: cuellaj 07/12/2018-5:32PM 2019 2016 2017 2018 2018 100 General Fund R11 Beginning Balance (Unrest) 3,548,780.26 3,935,173.63 3,080,062.15 3,253,139.60
More informationCOLUMBIA COUNTY ADOPTED BUDGET FOR THE FISCAL YEAR
COLUMBIA COUNTY ADOPTED BUDGET FOR THE FISCAL YEAR 2011-2012 BEGINNING JULY 1, 2011 General Fund COLUMBIA COUNTY BUDGET FISCAL YEAR 2011-2012 100-00 General Fund Revenue 1 100-01 Board of Commissioners
More information,000, ,000, ,000, , , , Property Taxes - Prior
General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/25/2018-10:34AM 2019 2016 2017 2018 2018 1000 General Fund 1000 Non-Departmental R10 Property Taxes 8,297,574.70 8,477,866.18 8,354,000.00
More information1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check
General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:13PM 2019 2016 2017 2018 2018 1000 General Fund 1030 Tax Collector R20 Licenses, Fees and Permits 0.00 0.00 0.00 0.00 1031-1000-41010Fees
More informationDepartment Mission: Mandated Services: Department Overview: Successes and Challenges:
Department: Information Technology FY 2019 Proposed Budget Department Mission: Klamath County Information Technology delivers business services that empower, support and serve all county departments in
More informationDepartment Mission: Mandated Services: Department Overview:
Department: Treasurer FY 2019 Proposed Budget Department Mission: Our mission is to provide financial stewardship for Klamath County by safeguarding financial resources while maximizing investment return
More information2017 BLAWNOX PROPOSED BUDGET
2017 BLAWNOX PROPOSED BUDGET GENERAL FUND Revenue 301 Real Estate Taxes 2016 YTD 2016 Projected YE 2017 Budget 301.10 RE-Current Taxes (8 mills) 554,705.30 564,792.34 578,618.12 301.12 RE-Fire Service
More information0.00 2,420, ,420, ,512, , , , Property Taxes - Prior
General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:03PM 2019 2016 2017 2018 2018 2510 Klamath Cty Library Serv Dist 5010 Library Service District R10 Property Taxes 2,400,758.62
More informationDepartment Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview:
Department: Animal Control FY 2016 Proposed Budget Department Mission: To protect the safety and welfare of the community of Klamath County, both citizens and animals. To educate the public in safe and
More informationCity of Caldwell BUDGET FY 2018
City of Caldwell BUDGET FY 2018 City of Caldwell FY 2018 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council 01-1-01-100 Mayor 01-1-02-110
More informationChecking private survey maps for compliance with Oregon statutes and file them in the Surveyor s Office as public records.
Department: Surveyor FY 2019 Proposed Budget Department Mission: To provide the citizens an organized facility to research the surveying records and to provide for the safe keeping of the public records
More informationOur mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards.
Department: Tax Collector FY 2016 Proposed Budget Department Mission: Our mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards.
More informationBUDGET FOR YEAR ENDING SEPTEMBER 30, 2018
Ordinary Income/Expense Income 40000 FRANCHISE FEES 40140 Other Franchise Fees 6,000.00 3,300.00 3,546.87 4,509.57 3,904.82 40100 Bowie Cass Electric 29,400.00 33,360.00 14,694.20 31,090.05 35,560.33 40110
More informationDepartment Mission: Non-Mandated Services: TITLE 33
Department: Veterans FY 2019 Proposed Budget Department Mission: To give aid and assistance to any veteran, the spouse or dependents of the veteran or the survivors of the veteran in applying for all benefits
More informationDepartment: County Counsel FY Proposed Budget
Department: County Counsel FY 2018-2019 Proposed Budget Department Mission: The mission of the Klamath County Counsel s office is to provide Klamath County with the best legal support possible to achieve
More informationCITY OF OSAGE BEACH. Financial Statements
CITY OF OSAGE BEACH Financial Statements June 30, 2018 CASH AND INVESTMENTS BY FUND June 30, 2018 GENERAL FUND 10-100000 CASH AND INVESTMENTS 1,966,171 10-100050 SPECIAL POLICE PROJECTS 5,321 10-100141
More informationYAMHILL COUNTY BUDGETARY REVENUE AND EXPENSE WORKSHEET % OF YEAR = 0% FOR FISCAL YEAR ENDING JUNE
BUDGET - Initial - 2019-2020 DISTRICT ATTORNEY 89814 313137 289615 411271.47 0-018-301.01 BEGINNING BALANCE 256,454 21961 18786 18786 23477.42 0-018-301.15 BB DONATIONS 18,591 129782 95655 3554 82907.31
More informationOctober 2018 Monthly Financial Statements
October 2018 Monthly Financial Statements Prepared by City Treasurer s Office 11.5.2018 CASH AND INVESTMENTS BY FUND October 31, 2018 GENERAL FUND 10-100000 CASH AND INVESTMENTS 2,148,760 10-100050 SPECIAL
More informationTown of Williamston Revenue & Expense - Detail January 31, 2019 Revenues
Revenues 001 000 4000 PROPERTY TAXES - CURRENT 411,099.17 703,421.43 983,500.00 280,078.57 001 000 4010 PROPERTY TAXES - DELINQUENT 1,001.32 108,417.11 35,000.00 (73,417.11) 001 000 4030 MOTOR VEHICLE
More informationFY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017
City of Dana Point, CA FY18 by Fund Group Summary For Fiscal: 2017-2018 Period Ending: 11/30/2017 Fund: 01 - GENERAL Revenue RevenueType: 10 - Taxes & Franchises 6101 - Sec & Unsec Property Taxes 6103
More informationDepartment Mission: Mandated Services: Department Overview: Successes and Challenges:
Department: Law Library FY 2018 Proposed Budget Department Mission: The Lloyd De Lap Klamath County Law Library is dedicated to providing legal research material to members of the bar and the community
More informationKenosha Unified School District Proposed Budget Detail Public Hearing Held September 13, 2018
Fiscal Year 2018 2019 10 REVENUE 100 Oper Trans In 120 1125 Fund 25 Transfer In 44,900.00 1127 Fund 27 Transfer In 91,269.00 100 Oper Trans In Total 136,169.00 200 Local Revenues 210 1211 Property taxes
More information:23 PM CITY OF DUNCAN PAGE: 1 BUDGET PRESENTATION AS OF: DECEMBER 31ST, General Fund FINANCIAL SUMMARY
1-26-2017 04:23 PM CITY OF DUNCAN PAGE: 1 01 -General Fund FINANCIAL SUMMARY ACCT# ACCOUNT NAME ACTUAL ACTUAL BUDGET APPROVED REVENUE SUMMARY Non-Departmental 11,802,643.08 11,237,738.54 11,530,975.00
More informationStoughton Area School District Finance Committee. Financial Update Report November 2018
Stoughton Area School District Finance Committee Financial Update Report November 2018 Table of Contents General and Special Ed Fund Revenue and Expense Update 1 Fund 10 & 27 Revenue & Expense Summary
More informationDepartment Mission: Mandated Services: Department Overview: Successes and Challenges:
Department: Law Library FY 2016 Proposed Budget Department Mission: The Lloyd De Lap Klamath County Law Library is dedicated to providing legal research material to members of the bar and the community
More informationKenosha Unified School District Proposed Budget Detail Public Hearing Held September 19, 2017
10 Revenue 200 Local Revenues 1211 Property taxes 76,521,402.00 1213 Mobile home taxes 180,000.00 1262 Resale revenues 147,000.00 1278 Athletic gate receipts 140,000.00 1280 Interest income 2,000.00 1281
More informationIBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO DEC 2018
IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO DEC 2018 411101 ADV TAX - GNRL ALIMONY -1,707,975.00 0.00-1,707,975.00-1,630,243.52 0.00-77,731.48 95.40% 414101 ALCOHOLIC BEVERAGES -14,800.00 0.00-14,800.00-14,226.59
More informationThe assessor s office has two main components, that of front office, (tech/support staff) and secondly the appraisal/sales data staff.
Department: Assessor FY 2017 Proposed Budget Department Mission: The Klamath County Assessor s Office provides efficient, courteous and professional service and information to the public while effectively
More informationCITY OF OSAGE BEACH. Financial Statements
CITY OF OSAGE BEACH Financial Statements February 28, 2018 CASH AND INVESTMENTS BY FUND February 28, 2018 GENERAL FUND 10-100000 CASH AND INVESTMENTS 2,085,034 10-100050 SPECIAL POLICE PROJECTS 5,317 10-100141
More informationSystems. Department Mission: Mandated Services: Department Overview: Successes and Challenges:
Department: Geographic Information Systems FY 2018 Proposed Budget Department Mission: The mission of the Klamath County Geographic Information Systems (GIS) department is to provide maintenance of and
More informationTown of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual
01 - General Fund Revenue Ad Valorem Taxes 311000 3,007,200.12 4,102,334.00 (1,095,133.88) Franchise Fee-Electric 313100 56,486.83 490,000.00 (433,513.17) Solid Waste Franchise Fee 313700 0.00 35,000.00
More informationSheet1. Total Unreserved Net Assets/Retained Earnings
WYSOX TOWNSHIP GENERAL FUND BUDGET Fund 01 2015 EQUITY 289.000 Unreserved Net Asset/Retained Earnings 289.990 Unreserved Retained Earnings 650303.44 Total 289.000 Unreserved Net Assets/Retained Earnings
More informationWEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017
WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017 100% of Fiscal Year Account Description Total FY17 Budget Total FY16 Projection Total FY16 Budget
More informationSummary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget
Summary of All Units Customer Billings 4001 Customer Billings $19,603,438.00 $6,675,236.00 $6,812,439.85 $137,203.85 4004 Dark Fiber Billings 122,480.00 40,828.00 21,720.00 (19,108.00) 4005 Capital Billings
More informationTOWN OF JAMESTOWN TOWN COUNCIL RECOMMENDED BUDGET 2014/2015
70001.000 COUNCIL GENERAL GOVERNMENT.101 Salaries (5) 10,455.62 11,300.00 11,300.00 11,300.00 11,300.00.302 Fees & Supplies 632.78 1,500.00 1,500.00 1,500.00 1,500.00.305 Advertising 0.00 2,500.00 2,500.00
More informationVILLAGE BUDGET. FOR FISCAL YEAR June 1, May 31, 2019 VILLAGE OF FARMINGDALE NASSAU COUNTY CERTIFICATION OF CLERK
VILLAGE BUDGET FOR FISCAL YEAR June 1, 2018 - May 31, 2019 VILLAGE OF FARMINGDALE NASSAU COUNTY CERTIFICATION OF CLERK I certify that this is a true copy of the budget of the Village of Farmingdale for
More informationIBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO JUNE 2018
IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO JUNE 2018 411101 ADV TAX - GNRL ALIMONY -1,707,975.00 0.00-1,707,975.00 0.00 0.00-1,707,975.00 0.00% 414101 ALCOHOLIC BEVERAGES -14,800.00 0.00-14,800.00-2,867.37
More informationFiscal Year Budget
Skagit Transit Burlington, Skagit County, Washington Fiscal Year 2015 Budget 2015 Budget Highlights Revenue Projections Sales Tax The tax rate which was passed in November 2008 to increase the rate to
More informationR E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97%
*** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 06-2015 06/30/15 PAGE 1 R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET BALANCE 95,254.98CR 0.00 0.00 95,254.98CR 0% 0% 100-411100-000-000-0
More informationExpenditure Status Report
1 101 VETERANS' RELIEF.508.10.00.00 RESERVED ENDING CASH & INVEST 38,493.00 00 0.00 0.00 00 0.00 38,493.00 0.00 010.565.20.11.01 VETERAN RELIEF ASSISTANT 39,497.00 00 0.00 3,147.00 00 9,217.50 30,279.50
More informationAmount Collected YTD 5/31/ /2016 Projected Year End
CITY OF JUSTIN FY 2016-2017 BUDGET Revenues Collected % Change Previous Fiscal Year TAXES Property Tax 1,339,550.00 1,488,984.00 1,470,951.03 1,510,951.03 0.00 1,589,207.00 Sales Tax 603,194.81 525,000.00
More informationMARION TOWNSHIP General Fund Amended Budget July June 2011
Income 44020 PROPERTY TAX 311,229.66 310,000.00 1,229.66 310,000.00 44021 TAX CHARGE BACKS -792.74-1,250.00 457.26-1,250.00 44025 ADMIN FEES 91,390.22 90,000.00 1,390.22 90,000.00 44100 BOARD OF REVIEW
More informationFY ANNUAL FINANCIAL REPORT
Charter Schools FY 2015-2016 ANNUAL FINANCIAL REPORT Page 1 TOTAL CHARTER FEDERAL ACCOUNT ALL SCHOOLS PROJECTS NO. FUNDS FUND CHS FUND 142 FUND CONDENSED BALANCE SHEET - ALL FUNDS ASSETS 11120 Cash on
More informationSENECA COUNTY NEW YORK 2016 ADOPTED BUDGET
SENECA COUNTY NEW YORK 2016 ADOPTED BUDGET Adopted: December 8, 2015 Seneca County, New York 2016 Adopted Budget Analysis General Overview 2016 Tentative 2015 Adopted Dollar Change % Tax Levy $9,490,528
More informationUxÇàÉÇ VÉâÇàç Washington
UxÇàÉÇ VÉâÇàç Washington Monthly Financial Report July, 2018 Financial Report Prepared by the Benton County Auditor s Office County Auditor: Brenda Chilton Chief Accountant: Van H. Pettey, CPA, MBA Financial
More information2019 Master Tax Budget
Page 1 2019 Master Tax Budget City of Ashland Estimated Unencumbered Balance as of 12/31/2018 Estimated Annual Receipts for the Year Total Available Funds For Expenditure Estimated Budget Annual Expenditures
More information2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND
7-23-2018 02:26 PM CITY OF CROSBYTON PAGE: 1 01 -GENERAL FUND FINANCIAL SUMMARY BUDGET REVENUE SUMMARY ALL REVENUE 895,350.00 *** REVENUES *** 895,350.00 EXPENSE SUMMARY 05-LEGISLATIVE DEPARTMENT 4,600.00
More informationGENERAL FUND - TOWNWIDE
01/23/2018 10:58:16 TOWN OF CATON GENERAL FUND - TOWNWIDE TRIAL BALANCE ASSETS CASH A200 CASH - CHECKING 1,442.77 A201 CASH - MONEY MARKET 297,403.16 A202 CERTIFICATES OF DEPOSIT 0.00 A210 PETTY CASH-TOWN
More informationCSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008
CSU Stanislaus 08-09 Budget Income Statement - Without Department Benefits Fund: G0106 General Fund 08-09 Updated: September 26, 2008 08-09 Budget 08-09 Budget 08-09 Budget Grand Total Payroll & Benefits
More informationTotal Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (32,464.57)
100 - GENERAL GOVERNMENT 100 - CITY ADMINISTRATION Title YTD Actual Original 00 REVENUES REV 40000 INTEREST & SINKING 176,609.87 0.00 176,609.87 REV 41000 PROPERTY TAXES-CURR... 742,535.43 775,000.00 (32,464.57)
More informationTotal Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (91,467.68)
100 - GENERAL GOVERNMENT 100 - CITY ADMINISTRATION Title YTD Actual Original 00 REVENUES REV 40000 INTEREST & SINKING 157,760.58 0.00 157,760.58 REV 41000 PROPERTY TAXES-CURR... 683,532.32 775,000.00 (91,467.68)
More information9/27/2018 9:03 AM Budget History Tentative of 14
BUDGET REPORT TOWN OF CUBA 2019 GENERAL FUND - TOWNWIDE A1001 PROPERTY TAXES 720,403.00 754,132.00 792,628.00 792,628.00 822,628.00 A1081 PAYMENT IN LIEU OF TAXES 1,790.00 1,652.00 1,600.00 3,751.00 2,500.00
More informationGENERAL REVENUE. GENERAL Actual GENERAL Actual 2017
1/18/ 01.301.100 REVENUE Gen. Fund - Property Taxes REVENUE Real/Prop Tax- Current 415,000.00 0.00 415,819.63 414,857.37 415,789.45 401,469.92 411,311.69 01.301.120 01.301.200 Real/Prop Tax-Disc Earned
More informationCITY OF ROMAN FOREST Budget
CITY OF ROMAN FOREST Budget October 2011 through September 2012 Oct '11 - Sep 12 Ordinary Income/Expense Income 51000 CARRYOVER FROM PREVIOUS BUDGET 51100 CARRYOVER - BUDGET 11,117.00 51200 UNDESIGNATED
More informationORANGE COUNTY, TEXAS
ORANGE COUNTY, TEXAS MONTHLY FINANCIAL REPORT Fiscal Year to Date: October 1, 2015 Through August 31, 2016 Presented by the Office of the Orange County Auditor ORANGE COUNTY, TEXAS MONTHLY FINANCIAL REPORT
More informationCITY OF EAST TAWAS Budget
CITY OF EAST TAWAS 2017-2018 Budget Adopted June 5, 2017 REVENUE AND EXPENDITURE REPORT FOR CITY OF EAST TAWAS GENERAL FUND 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 82,394.00 101 000 402.000 CURRENT
More informationTotal 3,593, ,764, ,535, ,447, ,684,000.00
CORNWALL-ON-HUDSON BUDGET 2014-2015 1 of 6 General Fund: Revenue Code Actual 11-12 Actual 12-13 Budget 13-14 Through 11/30 Prop. 14-15 Final Comments 1. Real Property Taxes A1001 2,067,535.00 2,126,659.00
More information2018 Levy / Budget Documents
2018 Levy / Budget Documents December 19, 2017 Honorable Mayor and City Council City of Forest Lake 1408 lake Street South Forest Lake, MN 55025 Introduction Enclosed is the 2018 Final Budget as prepared
More informationJan - Dec 16 Budget $ Over Budget Income 300 TAXES Real Estate Taxes , ,500.00
Jan - Dec 16 Budget $ Over Budget Income 300 TAXES 301.000 Real Estate Taxes 0.00 182,500.00-182,500.00 302.000 Fire Tax 0.00 30,000.00-30,000.00 310.000 Per Capita Taxes 0.00 0.00 0.00 310.100 Real Estate
More informationVILLAGE OF JAMAICA BEACH GENERAL FUND BUDGET FY
Ordinary Income/Expense Income NON-BUDGETED REVENUE 603 TAX-COURT FINES 0.00 604 MULTIUSE FEES-COURT 5,000.00 604A COLLECTION AGCY FEES-COURT 0.00 604B LEA 2,000.00 605A MCBS-COURT 0.00 605B MUNI COURT
More informationMake all changes on real property, due to ownership changes, from all recorded deeds, by maintaining cadastral mapping records.
Department: Geographic Information Systems FY 2017 Proposed Budget Department Mission: The mission of the Klamath County Geographic Information Systems (GIS) department is to provide maintenance of and
More informationHuman Resources. Department Narrative and Strategic Plan 2
Human Resources Department Narrative and Strategic Plan 2 Summary of Revenue and Expense General Fund - Human Resources Administration 6 Benefits Self Insurance Fund 10 Risk Management Claims Fund 13 Human
More informationDepartment: Emergency Management FY 2018/19 Proposed Budget
Department: Emergency Management FY 2018/19 Proposed Budget Department Mission: The mission of Klamath County Emergency Management (EM) is to create an EM program that meets the requirements of ORS 401
More information50.03 Insurance Reimbursments 1, , ,
REVENUE REPORT Page: 1 2:45 pm Dept: 10 GENERAL REVENUE DEPT. 41.01 Property taxes 390,000.00 390,000.00 0.00 0.00 0.00 390,000.00 0.0 41.02 Sales taxes 375,000.00 375,000.00 29,480.43 29,480.43 0.00 345,519.57
More informationOPERATING FUND BUDGET AMENDMENT
2017-18 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF PROJECTED REVENUE REVENUE AMENDED AMENDED REVENUE #9 REVENUE #10 AMOUNT % FEDERAL SOURCES 3121 IMPACT AID 694,794 478,352 (216,442)
More information50.03 Insurance Reimbursments 1, , ,
REVENUE REPORT Page: 1 2:48 pm Dept: 10 GENERAL REVENUE DEPT. 41.01 Property taxes 390,000.00 390,000.00 285,446.86 86,726.22 0.00 104,553.14 73.2 41.02 Sales taxes 375,000.00 375,000.00 163,596.78 33,784.70
More information2019 Master Tax Budget
Page 1 2019 Master Tax Budget City of Ashland Estimated Unencumbered Balance as of 12/31/2018 Estimated Annual Receipts for the Year Total Available Funds For Expenditure Estimated Budget Annual Expenditures
More informationAltadena Library District Final Budget Worksheet July 2018 through June 2019
Ordinary Income/Expense Income DONATIONS AND GRANTS 4710 Friends of the Library 21,000.00 12,000.00 12,000.00 24,000.00 24,000.00 0.00 20,000.00 (4) 4711 Library Foundation 0.00 0.00 0.00 0.00 0.00 0.00
More informationCSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008
CSU Stanislaus 08-09 Budget Income Statement - Without Department Benefits Fund: G0106 General Fund 08-09 Updated: September 26, 2008 08-09 Budget 08-09 Budget 08-09 Budget Grand Total Payroll & Benefits
More informationOPERATING FUND BUDGET AMENDMENT
2017-18 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF SEPTEMBER 30, 2017 PROJECTED REVENUE SEPTEMBER 30, 2017 REVENUE ADOPTED AMENDED REVENUE REVENUE #1 AMOUNT % FEDERAL SOURCES 3121 IMPACT
More informationR E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 263,415.04CR 491,162.82CR 925,303.00CR 19% 35%
*** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 01-2017 01/31/17 PAGE 1 (Rprt: 01-BUDGET; Dates: 00/00/00-01/31/17; PRINT: 02/01/17 12:17:00 PM) R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET
More informationR E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 10,777.07CR 497,760.25CR 918,705.57CR 1% 35%
*** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 02-2017 02/28/17 PAGE 1 (Rprt: 01-BUDGET; Dates: 00/00/00-02/29/17; PRINT: 03/02/17 2:05:08 PM) R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET
More informationAdministrative Services
Administrative Services Projection Salaries & Employee Benefits 3,106,188 3,216,126 1,717,510 1,879,586 3,597,096 1,953,823 1,711,096 3,664,919 Materials & Supplies 48,950 54,383 40,833 46,147 86,980 37,013
More informationTotal 3,885, ,161, ,905, ,037, ,016,700.00
CORNWALL-ON-HUDSON BUDGET 2018-2019 1 of 6 General Fund: Revenue Code Actual 16-17 Actual 17-18 Budget 18-19 Through 10/31 Prop. 19-20 Final Comments 1. Real Property Taxes (inc. relevy) A1001 2,525,000.00
More informationPalatka Gas Authority Print Itemized Budgets. Itemized Budget Version For Year / Rev&Exp Accounts / Accts Matching: * BUDGET
Page 1 of 5 0343.201 GAS SALES-RESIDENTIAL-INSIDE CITY 2017 ACT: 484,483.98 2018 FYR: 559,066.98 EST: 0.00 2019 BGT: 581,000.00 0343.202 GAS SALES-SMALL COMMERCIAL-INSIDE CI... 2017 ACT: 31,399.37 2018
More informationFY 2017 City of Caldwell
FY 2017 City of Caldwell BUDGET City of Caldwell FY 2017 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council Mayor Mayor's Office Human Resources
More informationOPERATING FUND BUDGET AMENDMENT
2018-19 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF PROJECTED REVENUE REVENUE ADOPTED AMENDED REVENUE REVENUE #1 AMOUNT % FEDERAL SOURCES 3121 IMPACT AID 694,794.00 694,794 0 0.00 3202
More informationManatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017
Budget vs. Actuals: Budget 16-17 FY - FY16 P&L July 2016 - June 2017 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Total 16-17 Actual Budget Actual Budget Actual Budget
More informationTown of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2010 Through 12/31/2010. Current Year Actual Prior Year Actual
01 - General Fund s 0 Ad Valorem Taxes 311000 2,951,391.73 3,149,911.30 4,225,184.00 (1,273,792.27) Franchise Fee-Electric 313100 0.00 102,088.65 565,000.00 (565,000.00) Solid Waste Franchise Fee 313700
More informationTown of Williamston Trial Balance
001 Debits Credits 001 000 1000 FIRST CITIZENS CHECKING 3,855,837.38 0.00 001 000 1012 BB&T CD 10/08 Maturity 1-21-09 103,253.78 0.00 001 000 1013 Court Fines 4,326.44 0.00 001 000 1015 Upstate Federal
More informationdate printed 9/13/2017 page 1 of 9 W/S: AFD\Budget 2013\ AFD Bud 2018 V1.4-1.xls
Income Taxes-Town Poughkeepsie 0 0 16,694,400 16,694,400 0 0 0 16,778,925 0 15,849,700 0 15,572,869 0 15,333,040 0 2,401 Interest 3,539 8,000 4,461 9,000 8,000 8,000 0 8,630 8,000 8,087 10,000 7,724 20,000
More informationTown of Dewey Beach Revenues & Expenditures-Budget vs. Actual April 2012 and Year to Date
Revenues 400 Operating Revenues 36,479.30 20,847.00 15,632.30 4010010 Transfer Tax Income 36,479.30 20,847.00 15,632.30 3,989.40 7,424.00-3,434.60 4010015 Accommodation Tax 3,989.40 7,424.00-3,434.60 4010019
More informationDEPARTMENT SUMMARY. DEPT. NO. : 56 The purpose of the Human Resources Department is to attract and
DEPARTMENT SUMMARY DEPT. NO. : 56 The purpose of the Human Resources Department is to attract and PURPOSE: retain a qualified and knowledgeable workforce. The Department manages a comprehensive human resources
More informationCandia School District
Function Account Number Description 17-18 Actuals 17-18 18-19 Board 1100 21110010200 5112 REG ED TEACHER SALARIES 1,388,367.13 1,416,166.68 1,408,143.80 1,416,290.00 1,416,290.00 1,416,290.00 8,146.20
More informationCentral Basin Municipal Water District Operating Budget Summary Fiscal Year
Central Basin Municipal Water District Operating Budget Summary Fiscal Year 2014-15 FY14 Budget to Amended Budget Est. Actual FY14 Est. Actual % Proposed Budget 2014 2014 Difference Diff. 2015 FY15 Budget
More informationCity of Eagleville Budget Presentation Fiscal Year 2018
City of Eagleville Budget Presentation Fiscal Year 2018 Work Sessions: March 9, 2017: March 23, 2017: April 13, 2017: General Fund Revenue Estimates Parks & Recreation State Street Aid Revenue and Expenses
More informationPORT JEFFERSON SCHOOLS
Administrative Components A 1010.400 BOARD OF EDUCATION - OTHER EXPENSE A 1010.415-0 BOARD OF EDUCATION- TRAINNING 6,000.00 500.00 6,000.00 0.00 500.00 0.00 A 1010.449-2 BOE-MEMBERSHIP DUES 21,410.00 20,800.00
More informationNew Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation
New Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation County/ Municipality: CITY OF BLOOMFIELD Fiscal Year 2018 ROUNDED TO NEAREST DOLLAR (A) (B) (C)
More informationGRAND HAVEN CHARTER TOWNSHIP BOARD MONDAY, JULY 27, 2015
GRAND HAVEN CHARTER TOWNSHIP BOARD MONDAY, JULY 27, 2015 WORK SESSION 6:00 P.M. 1. Review Three-Year Budget & Projections of Fund Balances (or Cash Reserves) 2. Summary/Impact of GHT Plans on 2016 Budget
More informationTown of New Haven 2015 Budget
1 REVENUES TAXES Property Taxes from Local Levy 149,820.00 185,707.00 185,707.00 197,137.00 6.155% Other Taxes (MFL from WI DNR) 33,750.00 684.00 2,000.00 700.00 TOTAL TAXES 183,570.00 186,391.00 187,707.00
More informationTOWN BUDGET FOR Town of Lima in County of Livingston
TOWN FOR 2010 Town of Lima in County of Livingston SUMMARY OF TOWN APPROPRIATIONS LESS LESS AND PROVISIONS ESTIMATED UNEXPENDED AMOUNT TO BE CODE FUND FOR OTHER USES REVENUES BALANCE RAISED BY TAX A GENERAL
More informationSECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3
2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 V. DEBT SERVICE FUNDS... 6
More informationTIOGA COUNTY TREASURER 56 MAIN STREET OWEGO, NEW YORK Phone: (607) Fax: (607)
James P. McFadden Treasurer Margareta Olin Deputy Treasurer TIOGA COUNTY TREASURER 56 MAIN STREET OWEGO, NEW YORK 13827 Phone: (607) 687-8670 Fax: (607) 223-7035 Rita Hollenbeck Chief Accountant & Budget
More informationSECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND
2017 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND 001... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 V. DEBT SERVICE FUND...
More informationATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018
ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS Monday July 30th, 2018 1) INDEX 2) BOARD MINUTES 3) BOARD MEMBERS SIGN IN SHEET 4) VISITORS SIGN IN SHEET 5) AGENDA 6) SCHOOL LEADER REPORT 7) PRESIDENT/MANAGERS
More informationCITY OF CORALVILLE Budget for Fiscal Year 2018
CITY OF CORALVILLE Budget for Fiscal Year 2018 City of Coralville Table of Contents Section Page Number List of City Officials 5 Overview of Budget Guide to the City Budget 6 Property Tax Information
More informationSummary of Main Checking Account
December 31, 2014 Summary of Main Checking Account Cash In Cash Out Net Change Prior Month Current Pre-Paid Sub Total Current Pre-Paid Sub Total Current Pre-Paid Total Year October 34,667.52 20,265.00
More informationTOWN BUDGET FOR Town of Lima. County of Livingston. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK
TOWN FOR 2012 Town of Lima in County of Livingston Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Jennifer Shanks, Town Clerk, certify that the following is
More informationCURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET
7-20-2017 02:36 PM CITY OF LUCAS PAGE: 1 11 -GENERAL FUND FINANCIAL SUMMARY BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET REVENUE SUMMARY PROPERTY TAXES 2,281,538 15,922.53 2,278,339.23 0.00 3,198.77
More informationOAR Application and Eligibility Determination; sets standards for eligibility and process.
Department: Developmental Disability Services FY 2019 Proposed Budget Mission It is the mission of the Klamath County Developmental Disabilities Services (KCDDS) to help people with developmental disabilities
More information