CITY OF OSAGE BEACH. Financial Statements
|
|
- Coral Dean
- 5 years ago
- Views:
Transcription
1 CITY OF OSAGE BEACH Financial Statements June 30, 2018
2 CASH AND INVESTMENTS BY FUND June 30, 2018 GENERAL FUND CASH AND INVESTMENTS 1,966, SPECIAL POLICE PROJECTS 5, MUNICIPAL COURT BONDS 19,505 TOTAL GENERAL FUND 1,990,997 CAPITAL IMPROVEMENT TAX FUND CASH AND INVESTMENTS (140,085) TOTAL CIT FUND (140,085) TRANSPORTATION FUND CASH AND INVESTMENTS 1,813, DEPRE. REPLACEMENT - TRANS. 3,226,405 TOTAL TRANSPORTATION FUND 5,040,263 WATER FUND /010 CASH AND INVESTMENTS-WATER 1,087, DEPRE. REPLACEMENT - WATER 1,147,943 TOTAL WATER FUND 2,235,783 SEWER FUND /010 CASH AND INVESTMENTS-SEWER 970, DEPRE. REPLACEMENT - SEWER 1,109, SEWER DEVELOPMENT CHARGE 297, SEWER TREATMENT PLANT RESERVE 1,949,102 TOTAL SEWER FUND 4,326,783 AMBULANCE FUND CASH AND INVESTMENTS 128,884 TOTAL AMBULANCE FUND 128,884 LEE C FINE AIRPORT CASH AND INVESTMENTS 58,852 TOTAL LEE C FINE FUND 58,852 GRAND GLAIZE AIRPORT CASH AND INVESTMENTS 13,603 TOTAL GRAND GLAIZE FUND 13,603 TIF FUND - PREWITT'S POINT CASH AND INVESTMENTS 564 TOTAL T. I. F. FUND 564 TOTAL OF ALL FUNDS PER CITY BOOKS 13,655,644 BANK INFORMATION BALANCE PER ALL BANK ACCOUNTS 13,706,191 LESS OUTSTANDING CHECKS (172,904) DEPOSITS IN TRANSIT 122,357 TOTAL OF ALL BANK ACCOUNTS 13,655,644 KARRI BELL CITY TREASURER
3 :47 AM CITY OF OSAGE BEACH SUMMARY FINANCIAL STATEMENTS (UNAUDITED) COMPARISON OF EXCESS/(DEFICIENCT) OF REVENUES OVER FUNDS REVENUE EXPENDITURES EXPENDITURES 10 -General Fund 3,018, ,022, ( 4,610.08) 19 -Capital Improvement Fund 968, ,241, ( 273,078.36) 20 -Transportation 1,107, ,624, ( 517,431.66) 30 -Water Fund 2,203, ,680, , Sewer Fund 1,353, ,384, ( 30,758.80) 40 -Ambulance Fund 270, , , Lee C. Fine Airport Fund 625, , , Grand Glaize Airport Fund 126, , , TIF - Prewitt's Point 1,259, ,782, ( 523,814.68) 61 -TIF - Dierbergs 373, , ALL FUNDS TOTAL 11,305, ,096, ( 791,382.51) *** END OF REPORT ***
4 :48 AM CITY OF OSAGE BEACH PAGE: 1 REVENUE SUMMARY % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD REVENUE % RECEIVED 10 -General Fund Taxes Tax -- Sales 4,900, , ,970, TOTAL Taxes 4,900, , ,970, Franchise Fees Franchise -- Electric 790, , , Franchise -- Telephon 100, , , Franchise -- Cable 55, , Franchise -- Nat. Gas 22, , TOTAL Franchise Fees 967, , , Licenses & Permits Licenses -- Liquor 40, , , Licenses - Contractor 15, , Licenses -- Business 25, , , Licenses -- Dog Permits -- Bldg/Inspe 110, , , TOTAL Licenses & Permits 190, , , Grants & Reimbursements Crime Prevention Gran 10, Park Grants 3, Comm. & Park Donation 20, , Solid Waste Grant 4, TOTAL Grants & Reimbursements 37, , Fees Fees -- Municipal Cou 175, , , Fees -- CVC Collectio DWI PD Reimbursement 3, Fees -- Rezoning/Towe 1, Fees -- Copies, Maps, 5, , , Fees -- Park 28, , , Fees - Park Concessio 38, , , Fees -- Board of Adju Fees -- Police Report 1, Fees -- PD Training 2, , Fire Dept Communicati 70, , , Admin Fee TIF 28, , , TOTAL Fees 353, , , Other Income Interest Earned 15, , , Sale of Used Equipmen 11, Administrative Reimbu 350, , , TIF - Developer 10, , Insurance/Settlement ,
5 :48 AM CITY OF OSAGE BEACH PAGE: 2 REVENUE SUMMARY % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD REVENUE % RECEIVED Rental of Public Pro 74, , , Sale of History Books TOTAL Other Income 460, , , Transfers in From Other TOTAL 10 -General Fund 6,908, , ,018, Capital Improvement Fund Taxes Tax -- Sales 2,450, , , TOTAL Taxes 2,450, , , Other Income Interest Earned 4, , TOTAL Other Income 4, , TOTAL 19 -Capital Improvement Fund 2,454, , , Transportation Taxes Tax -- Sales 2,450, , , Tax - MO Fuel Share 116, , , Tax - MO Vehicle Lice 55, , , County Road Property 70, TOTAL Taxes 2,691, , ,050, Licenses & Permits Grants & Reimbursements Special Rd Dist Contr 335, , Transportation Grants 6, TOTAL Grants & Reimbursements 341, , Fees Utility Revenue Other Income Interest Earned 22, , , Sale of Used Equipmen , Scrap Metal Recycle Insurance/Settlement , TOTAL Other Income 22, , ,
6 :48 AM CITY OF OSAGE BEACH PAGE: 3 REVENUE SUMMARY % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD REVENUE % RECEIVED Transfers in From Other TOTAL 20 -Transportation 3,054, , ,107, Water Fund Licenses & Permits Site Development 2, , TOTAL Licenses & Permits 2, , Grants & Reimbursements Water Grant 6, TOTAL Grants & Reimbursements 6, Fees Fees -- Copies, Maps, , TOTAL Fees , Utility Revenue Water Collection 1,800, , , Water Tap Fee 7, , Late Penalty 3, , Reconnection Fees 5, , Water Impact Fee 40, , , TOTAL Utility Revenue 1,855, , , Other Income Interest Earned 8, , , Interest Subsidy DNR 302, , , Scrap Metal Recycle Insurance/Settlement TOTAL Other Income 310, , , Transfers in From Other Transfer from CIT Fun 2,200, , ,099, TOTAL Transfers in From Other 2,200, , ,099, TOTAL 30 -Water Fund 4,374, , ,203, Sewer Fund Licenses & Permits Site Development 5, , TOTAL Licenses & Permits 5, ,
7 :48 AM CITY OF OSAGE BEACH PAGE: 4 REVENUE SUMMARY % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD REVENUE % RECEIVED Grants & Reimbursements Sewer Grant 6, TOTAL Grants & Reimbursements 6, Fees Fees -- Copies, Maps, TOTAL Fees Utility Revenue Sewage Collection 2,550, , ,208, Late Penalty 6, , Reconnection Fees 3, Plant Capacity Fee 28, , , Sewer Development Cha 75, , , TOTAL Utility Revenue 2,662, , ,260, Other Income Interest Earned 10, , , Interest Treatment Pl 10, , , Interest Subsidy SRF 113, , , Scrap Metal Recycle TOTAL Other Income 133, , , Transfers in From Other TOTAL 35 -Sewer Fund 2,806, , ,353, Ambulance Fund Fees Fees -- Copies, Maps, TOTAL Fees User Fees Ambulance Fees 275, , , TOTAL User Fees 275, , , Other Income Insurance/Settlement , TOTAL Other Income , Transfers in From Other Transfer from General 265, , , TOTAL Transfers in From Other 265, , , TOTAL 40 -Ambulance Fund 540, , ,
8 :48 AM CITY OF OSAGE BEACH PAGE: 5 REVENUE SUMMARY % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD REVENUE % RECEIVED 45 -Lee C. Fine Airport Fund Grants & Reimbursements Airport Grant Revenue 126, , , TOTAL Grants & Reimbursements 126, , , Fees Fees -- Copies, Maps, 3, , TOTAL Fees 3, , Utility Revenue User Fees Aviation Fuel 105, , , Jet-A Fuel/Propane 490, , , Jet Fuel Tax 38, , , Hangar Rental 115, , , Parking Leases 16, , , Tie Down Fees 1, , Misc. Merchandise TOTAL User Fees 766, , , Other Income Transfers in From Other TOTAL 45 -Lee C. Fine Airport Fund 895, , , Grand Glaize Airport Fund Grants & Reimbursements Airport Grant Revenue 237, , , TOTAL Grants & Reimbursements 237, , , Fees Fees -- Copies, Maps, TOTAL Fees Utility Revenue User Fees Aviation Fuel 120, , , Jet-A Fuel/Propane , , Jet Fuel Tax Hangar Rental 66, , , Parking Leases 5, , Tie Down Fees 3, Misc. Merchandise TOTAL User Fees 194, , ,
9 :48 AM CITY OF OSAGE BEACH PAGE: 6 REVENUE SUMMARY % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD REVENUE % RECEIVED Other Income Transfers in From Other Transfer from Transpo 120, , , TOTAL Transfers in From Other 120, , , TOTAL 47 -Grand Glaize Airport Fun 552, , , TIF - Prewitt's Point Taxes Tax -- Sales Osage Be 1,061, , , Tax -- Sales Miller C 530, , , Tax -- PILOTS 450, , Tax -- Miller Co. Amb 265, , , TOTAL Taxes 2,306, , ,259, Other Income Interest Earned 5, TOTAL Other Income 5, TOTAL 60 -TIF - Prewitt's Point 2,311, , ,259, TIF - Dierbergs Taxes Tax -- Sales Osage Be 235, , , Tax -- Sales Camden C 147, , , Tax -- PILOTS 90, , Tax -- TDD 235, , , TOTAL Taxes 707, , , TOTAL 61 -TIF - Dierbergs 707, , , GRAND TOTAL REVENUES 24,606, ,227, ,305, ============= ============= ============= ==========
10 :04 AM CITY OF OSAGE BEACH PAGE: 1 EXPENSES REPORT % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD EXPENSE % EXPENDED 10 -General Fund ================ Mayor & Board Personnel 63, , , Operations & Maintenance 10, , TOTAL Mayor & Board 73, , , Collector Personnel 2, TOTAL Collector 2, City Administrator Personnel 287, , , Operations & Maintenance 5, , TOTAL City Administrator 293, , , City Clerk Personnel 176, , , Operations & Maintenance 17, , Operating Capital 4, TOTAL City Clerk 198, , , City Treasurer Personnel 321, , , Operations & Maintenance 1, Operating Capital TOTAL City Treasurer 323, , , Municipal Court Personnel 58, , , Operations & Maintenance 23, , , TOTAL Municipal Court 81, , , City Attorney Personnel 180, , , Operations & Maintenance 6, , TOTAL City Attorney 186, , , Building Inspection Personnel 252, , , Operations & Maintenance 9, , , Operating Capital 3, TOTAL Building Inspection 264, , , Building Maintenance Personnel 22, , , Operations & Maintenance 197, , , Operating Capital 55, , TOTAL Building Maintenance 274, , ,
11 :04 AM CITY OF OSAGE BEACH PAGE: 2 EXPENSES REPORT % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD EXPENSE % EXPENDED Parks Personnel 213, , , Operations & Maintenance 139, , , Operating Capital 20, , Capital Expansion 12, , , TOTAL Parks 385, , , Human Resources Personnel 85, , , Operations & Maintenance 57, ( 16,954.87) 31, TOTAL Human Resources 143, ( 10,606.27) 71, Overhead Personnel 82, , Operations & Maintenance 233, , , Operating Capital 25, TOTAL Overhead 341, , , Police Personnel 1,917, , , Operations & Maintenance 184, , , Operating Capital 21, , TOTAL Police 2,123, , , Center Personnel 534, , , Operations & Maintenance 127, , , TOTAL 911 Center 662, , , Planning Personnel 118, , , Operations & Maintenance 5, TOTAL Planning 124, , , Engineering Information Technology Personnel 234, , , Operations & Maintenance 328, , , Operating Capital 225, , TOTAL Information Technology 788, , , Emergency Management Personnel 1, Operations & Maintenance 15, , Operating Capital 5, , TOTAL Emergency Management 22, ,
12 :04 AM CITY OF OSAGE BEACH PAGE: 3 EXPENSES REPORT % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD EXPENSE % EXPENDED Economic Development Personnel 3, ( ) 2, Operations & Maintenance 798, , , Capital Expansion 10, TOTAL Economic Development 811, , , Transfer to Other Funds Transfers to Other Funds 265, , , TOTAL Transfer to Other Funds 265, , , TOTAL 10 -General Fund 7,366, , ,022, Capital Improvement Fund ============================ Transfers Operations & Maintenance 321, , , Transfers to Other Funds 2,200, , ,099, TOTAL Transfers 2,521, , ,241, TOTAL 19 -Capital Improvement Fund 2,521, , ,241, Transportation ================== Personnel 650, , , Operations & Maintenance 2,471, , ,195, Operating Capital 27, , Capital Expansion 2,288, , , Transfers to Other Funds 120, , , TOTAL 5,559, , ,624, TOTAL 20 -Transportation 5,559, , ,624, Water Fund ============== Personnel 489, , , Operations & Maintenance 393, , , Operating Capital 400, , , Capital Expansion 757, Debt Service 2,700, , ,316, TOTAL 4,740, , ,680, TOTAL 30 -Water Fund 4,740, , ,680,
13 :04 AM CITY OF OSAGE BEACH PAGE: 4 EXPENSES REPORT % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD EXPENSE % EXPENDED 35 -Sewer Fund ============== Personnel 668, , , Operations & Maintenance 1,498, , , Operating Capital 38, , Capital Expansion 351, , , Debt Service 724, , , TOTAL 3,280, , ,384, TOTAL 35 -Sewer Fund 3,280, , ,384, Ambulance Fund ================== Personnel 464, , , Operations & Maintenance 126, , , Operating Capital 1, , Debt Service 30, TOTAL 623, , , TOTAL 40 -Ambulance Fund 623, , , Lee C. Fine Airport Fund ============================ Personnel 187, , , Operations & Maintenance 586, , , Operating Capital 5, Capital Expansion 140, , , TOTAL 919, , , TOTAL 45 -Lee C. Fine Airport Fund 919, , , Grand Glaize Airport Fund ============================= Personnel 144, , , Operations & Maintenance 143, , , Operating Capital 267, , , TOTAL 555, , , TOTAL 47 -Grand Glaize Airport Fun 555, , ,
14 :04 AM CITY OF OSAGE BEACH PAGE: 5 EXPENSES REPORT % OF YEAR COMPLETED: ANNUAL CURRENT YEAR-TO-DATE BUDGET PERIOD EXPENSE % EXPENDED 60 -TIF - Prewitt's Point ========================= Operations & Maintenance 29, , , Debt Service 2,280, ,768, TOTAL 2,309, , ,782, TOTAL 60 -TIF - Prewitt's Point 2,309, , ,782, TIF - Dierbergs =================== Operations & Maintenance 7, , , Transfers to Other Funds 699, , , TOTAL 707, , , TOTAL 61 -TIF - Dierbergs 707, , , Pooled Cash =============== GRAND TOTAL EXPENDITURES 28,582, ,501, ,096, ============= ============= ============= ==========
15 :07 AM CITY OF OSAGE BEACH PAGE: General Fund FINANCIAL SUMMARY ENDING PO BAL. PO ADJUST. PO BALANCE BUDGET PERIOD ACTUAL ENCUMBRANCE BALANCE BUDGET REVENUE SUMMARY Taxes ,900, , ,970, ,929, Franchise Fees , , , , Licenses & Permits , , , , Grants & Reimbursements , , , Fees , , , , Other Income , , , , Transfers in From Other TOTAL REVENUES ,908, , ,018, ,890, EXPENDITURE SUMMARY Mayor & Board , , , , Collector , , City Administrator , , , , City Clerk , , , , City Treasurer , , , , Municipal Court , , , , City Attorney , , , , Building Inspection , , , , Building Maintenance , , , , Parks , , , , Human Resources , ( 10,606.27) 71, , Overhead , , , , Police ,123, , , ,202, Center , , , , Planning , , , , Engineering Information Technology , , , , Emergency Management , , , Economic Development , , , , Transfer to Other Funds , , , , TOTAL EXPENDITURES ,366, , ,022, ,343, REVENUES OVER/(UNDER) EXPENDITURES ( 458,238.00) 57,789.28( 4,610.08) 0.00 ( 453,627.92) 1.01
16 :07 AM CITY OF OSAGE BEACH PAGE: General Fund REVENUES ENDING PO BAL. PO ADJUST. PO BALANCE BUDGET PERIOD ACTUAL ENCUMBRANCE BALANCE BUDGET Taxes Tax -- Sales ,900, , ,970, ,929, TOTAL Taxes ,900, , ,970, ,929, Franchise Fees Franchise -- Electric , , , , Franchise -- Telephone , , , , Franchise -- Cable , , , Franchise -- Nat. Gas , , , TOTAL Franchise Fees , , , , Licenses & Permits Licenses -- Liquor , , , , Licenses - Contractor , , , Licenses -- Business , , , , Licenses -- Dog Permits -- Bldg/Inspections , , , , Site Development TOTAL Licenses & Permits , , , , Grants & Reimbursements Crime Prevention Grants , , Park Grants , , Comm. & Park Donations , , , Emergency Mgt Grant Solid Waste Grant , , FEMA/SEMA TOTAL Grants & Reimbursements , , , Fees Fees -- Municipal Court Fines , , , , Fines -- Dog Fees -- CVC Collections DWI PD Reimbursement , , Fees -- Rezoning/Tower Imp , Fees -- Copies, Maps, & Misc , , , , Fees -- Park , , , , Fees - Park Concessions , , , , Fees -- Board of Adjustments ( ) Fees -- Police Reports , Fees -- PD Training , , , Fire Dept Communications , , , , School Resource Officer (SRO) Admin Fee TIF , , , , TOTAL Fees , , , ,
17 :07 AM CITY OF OSAGE BEACH PAGE: General Fund REVENUES ENDING PO BAL. PO ADJUST. PO BALANCE BUDGET PERIOD ACTUAL ENCUMBRANCE BALANCE BUDGET Other Income Interest Earned , , , ( 4,556.89) Retirement Earnings Sale of Used Equipment , , Fixed Asset Gain (Loss) Administrative Reimbursement , , , , TIF - Developer , , , Insurance/Settlement , ( 12,720.00) Rental of Public Property , , , , Sale of History Books ( 30.20) TOTAL Other Income , , , , Transfers in From Other Transfer from CIT Fund TOTAL Transfers in From Other TOTAL REVENUES ,908, , ,018, ,890,
18 :07 AM CITY OF OSAGE BEACH PAGE: General Fund Mayor & Board Personnel Salaries , , , , Per Meeting Expenses , , , , Health Insurance Dental Insurance Medical Reimb , , FICA/FMED % , , , Retirement , , Training & Conferences , , , , TOTAL Personnel , , , , Operations & Maintenance Public Relations , , Per Meeting Expense-Committees , , , Supplies , , Books & Subscriptions Memberships , , ( ) TOTAL Operations & Maintenance , , , TOTAL Mayor & Board , , , ,
19 :07 AM CITY OF OSAGE BEACH PAGE: General Fund Collector Personnel Salaries , Commissions.75 per License , FICA/FMED % TOTAL Personnel , , Operations & Maintenance Print and Publish TOTAL Operations & Maintenance TOTAL Collector , ,
20 :07 AM CITY OF OSAGE BEACH PAGE: General Fund City Administrator Personnel Salaries , , , , Cost of Living Adj Overtime Educational Incentive , , Health Insurance , , , , Dental Insurance , , Medical Reimb Employee Life Insurance Short Term Disability Vision Insurance FICA/FMED % , , , , Retirement , , , Training & Conferences , , , , TOTAL Personnel , , , , Operations & Maintenance Vehicle Allowance , Mobile Devices & Service Supplies , , Books & Subscriptions Memberships , , TOTAL Operations & Maintenance , , , Operating Capital OFFICE FURNITURE TOTAL Operating Capital TOTAL City Administrator , , , ,
21 :07 AM CITY OF OSAGE BEACH PAGE: General Fund City Clerk Personnel Salaries , , , , Cost of Living Adj Overtime Educational Incentive , Health Insurance , , , , Dental Insurance , , , Medical Reimb Employee Life Insurance Short Term Disability Vision Insurance FICA/FMED % , , , Retirement , , , Training & Conferences , , , TOTAL Personnel , , , , Operations & Maintenance Contractual Maintenance/Support Services , , Records Management , , Code Codification , , , Vehicle Maintenance Advertising , Elections , , , Supplies , Gasoline/Fuel Books & Subscriptions Memberships TOTAL Operations & Maintenance , , , Operating Capital Computer Software , , Office Furniture Office Equipment TOTAL Operating Capital , , TOTAL City Clerk , , , ,
22 :07 AM CITY OF OSAGE BEACH PAGE: General Fund City Treasurer Personnel Salaries , , , , Cost of Living Adj Overtime Educational Incentive , Health Insurance , , , , Dental Insurance , , Medical Reimb , , Employee Life Insurance Short Term Disability Vision Insurance FICA/FMED % , , , , Retirement , , , , Training & Conferences , , , TOTAL Personnel , , , , Operations & Maintenance Professional Services Supplies Books & Subscriptions Memberships TOTAL Operations & Maintenance , , Operating Capital Office Furniture TOTAL Operating Capital TOTAL City Treasurer , , , ,
23 :07 AM CITY OF OSAGE BEACH PAGE: General Fund Municipal Court Personnel Salaries , , , , Cost of Living Adj Overtime Educational Incentive Health Insurance , , , , Dental Insurance Medical Reimb Employee Life Insurance Short Term Disability Vision Insurance FICA/FMED % , , , Retirement , , , Training & Conferences , , TOTAL Personnel , , , , Operations & Maintenance Prosecuting Attorney Public Defender Municipal Judge , , , , Maintenance/Support Services Professional Services Supplies , Memberships ( ) TOTAL Operations & Maintenance , , , , Operating Capital Computer Equipment Office Furniture TOTAL Operating Capital TOTAL Municipal Court , , , ,
24 :07 AM CITY OF OSAGE BEACH PAGE: General Fund City Attorney Personnel Salaries , , , , Cost of Living Adj Educational Incentive Health Insurance , , , , Dental Insurance Medical Reimb Employee Life Insurance Short Term Disability Vision Insurance FICA/FMED % , , , Retirement , , , Training & Conferences , , TOTAL Personnel , , , , Operations & Maintenance Legal Service Litigation Retainer Supplies Books & Subscriptions , , , Memberships , TOTAL Operations & Maintenance , , , Operating Capital Office Furniture TOTAL Operating Capital TOTAL City Attorney , , , ,
25 :07 AM CITY OF OSAGE BEACH PAGE: General Fund Building Inspection Personnel Salaries , , , , Cost of Living Adj Overtime Educational Incentive , , , Health Insurance , , , , Dental Insurance , , , Medical Reimb Employee Life Insurance Short Term Disability Vision Insurance FICA/FMED % , , , , Retirement , , , Training & Conferences , , Uniform Rental/Purchases TOTAL Personnel , , , , Operations & Maintenance Maintenance/Support Services , , Professional Services Vehicle Maintenance , , Safety Equipment Mobile Devices & Service , , , Supplies , , Gasoline/Fuel , , Books & Subscriptions ( ) Memberships TOTAL Operations & Maintenance , , , , Operating Capital Computer Software Machinery & Equipment , , Office Furniture Vehicle(s) TOTAL Operating Capital , , TOTAL Building Inspection , , , ,
26 :07 AM CITY OF OSAGE BEACH PAGE: General Fund Building Maintenance Personnel Salaries , , , , FICA/FMED % , , Uniform Rental/Purchases TOTAL Personnel , , , , Operations & Maintenance Janitorial Service , , , , Trash Service , Grounds Maintenance Service , , , , HVAC System Maintenance , , , Maintenance & Repair , , , , Telephone Service Supplies - Building/Janitorial , , , Electric Service Bldg , , , , Natural Gas Service , , , TOTAL Operations & Maintenance , , , , Operating Capital MACHINERY & EQUIPMENT , , Building Improvements , , , TOTAL Operating Capital , , , TOTAL Building Maintenance , , , ,
27 :07 AM CITY OF OSAGE BEACH PAGE: General Fund Parks Personnel Salaries , , , , Cost of Living Adj Overtime , Educational Incentive Health Insurance , , , , Dental Insurance , Medical Reimb Employee Life Insurance Short Term Disability Vision Insurance FICA/FMED % , , , , Retirement , , , Training & Conferences , , Uniform Rental/Purchases TOTAL Personnel , , , , Operations & Maintenance Maintenance/Support Services , ( 2,940.00) Janitorial Service Trash Service , , , Maintenance & Repair , , , , Supplies - Building/Janitorial , Electric Service Bldg Concession Supplies , , , , Maintenance Projects Vehicle Maintenance , , Equipment Repair , , , ( 1,563.39) Safety Equipment Rental/Lease Equipment , , Mobile Devices & Service , Advertising , , League/Activities , , , , Supplies , , , , Electric Service , , , , Gasoline/Fuel , , , Small Tools ( ) Memberships TOTAL Operations & Maintenance , , , , Operating Capital Grant Match Recreation Equipment , , ( 5,149.29) Concession Equipment Machinery & Equipment , , ( ) Building Improvements , ( 1,123.36) Relocate - Cable Vehicle(s)
October 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationBROOMFIELD COLORADO...
2 0 1 6 P R O P O S E D A N N U A L B U D G E T C I T Y A N D C O U N T Y O F BROOMFIELD COLORADO............. 2 0 1 6 P R O P O S E D A N N U A L B U D G E T City and County of Broomfield, Colorado 2016
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 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 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 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 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 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 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 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 informationHAMBURG TOWNSHIP FINANCE CONTROL BOOK
HAMBURG TOWNSHIP FINANCE CONTROL BOOK PERIOD ENDING July 31, 2012 DATA 9/6/12 HAMBURG TOWNSHIP FINANCE CONTROL BOOK PERIOD ENDING July 31, 2012 DATA 1 9/6/12 Index Page 1-2 FINANCE CONTROL BOOK INDEX Page
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 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 informationCity of Brook Park, OH Revenue Report
100 General Fund General Property Taxes 100.000.41101 REAL ESTATE TAX 1,536,541.31 0.00 1,536,541.31 0.00 100.00% 100.000.41102 TANGIBLE PERSONAL PROPERTY 324.10 324.10 324.10 0.00 100.00% 100.000.41103
More informationCity of Brook Park, OH Revenue Report
100 General Fund General Property Taxes 100.000.41101 REAL ESTATE TAX 1,542,871.00 (50,153.80) 1,536,541.31 6,329.69 99.59% 100.000.41102 TANGIBLE PERSONAL PROPERTY 0.00 0.00 0.00 0.00 0.00% 100.000.41103
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 informationCity of Brook Park, OH Revenue Report
100 General Fund General Property Taxes 100.000.41101 REAL ESTATE TAX 1,542,871.00 0.00 788,873.58 753,997.42 51.13% 100.000.41102 TANGIBLE PERSONAL PROPERTY 0.00 0.00 0.00 0.00 0.00% 100.000.41103 INTANGIBLE
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 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 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 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 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 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 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 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 information5,288, ,288, ,790, , , ,500,
REVENUE REPORT MARCH 2009 CLOSE Page: 1 5/812009 2:00 pm For the Period: 7/1/2008 to 3/3112009 Original Bud. Amended Bud. YTD Actual CURR MTH Encumb. YTD UnencBal % Bud Fund: 01 -GENERAL FUND Dept 000.000
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 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 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 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 informationIncome Statement Lakeview Accrual Basis Jun 2018
Lakeview Accrual Basis Jun 2018 Property: Lakeview Income Revenues 4010-0000 Gross Market Rent - 30,656.00 30,656.00 30,656.00 30,656.00 30,563.00 30,499.00 30,467.00 30,403.00 30,403.00 30,339.00 30,307.00
More informationBFMEXMTD 2019/03/04 15:16:50 CITY OF NORWOOD Page: 1. Expense Account Report w/ MTD AS OF: 02/28/2019
BFMEXMTD 2019/03/04 15:16:50 CITY OF NORWOOD 5.4.0 Page: 1 01-0100-57110 CITY COUNCIL - SALARIES 76000.00 5250.00 10500.00 0.00 65500.00 01-0100-57141 COUNCIL - WORKERS COMPENSATION 0.00 265.19 530.38
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 informationLakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS
~. Chase Bank Operations - Chase $ 62,553.83 I & I Program 5,845.66 Capital Expenditures 7,006.03 Construction 79,700.79 Balance Sheet March 31, 2014 ASSETS Total Assets $ s, 1 77,872.65 Total Other Assets
More informationASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330.
Balance Sheet ASSETS Chase Bank Operations - Chase I & I Program Capital Expenditures Construction $ 175,688.99 5,845.66 7,006.03 85,790.09 Total Chase Bank 274,330.77 Texpool Operations - Texpool I &I
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 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 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 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 information10:47 AM London Grove Township - General Fund. 11/01/18 Revenues & Expenditures. Cash Basis October 2018
Income 301 REAL ESTATE TAX 301.10 Current Year RE Tax 2,394.20 2,500.00-105.80 614,773.70 607,000.00 7,773.70 612,000.00 301.20 Previous Year RE Tax 0.00 0.00 0.00 5,345.40 0.01 5,345.39 0.01 301.40 Delinquent
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 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 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 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 informationMTD/YTD REVENUE REPORT FOR MONTH 10 - CITY OF STREETSBORO 14:48:39 03 Nov 2014 PAGE: 1
MTD/YTD REVENUE REPORT FOR MONTH 10 - CITY OF STREETSBORO 14:48:39 03 Nov 2014 PAGE: 1 101.11.4151 ACCIDENT REPORTS - POLICE 800.00 0.00 235.00 565.00 29.38 101.11.4159 FALSE ALARMS - POLICE 1,000.00 150.00
More informationExpenditure Report - Current Year Only
Page: 1 General Fund Town Administration 01-4130-110 TA Salary FullTime 107,881.64 9,938.57 91,694.88 0.00 16,186.76 84.996 01-4130-120 TA Salary Part Time 1.00 0.00 01-4130-130 TA Salary Elected 6,93
More informationMTD/YTD REVENUE REPORT FOR MONTH 11 - CITY OF STREETSBORO 13:37:28 01 Dec 2014 PAGE: 1
MTD/YTD REVENUE REPORT FOR MONTH 11 - CITY OF STREETSBORO 13:37:28 01 Dec 2014 PAGE: 1 101.11.4151 ACCIDENT REPORTS - POLICE 800.00 0.00 235.00 565.00 29.38 101.11.4159 FALSE ALARMS - POLICE 1,000.00 0.00
More informationFORCAST FUTURE BUDGETS Description 2013 Budget 2013 Actual 2014 Budget *2014 Actual
CAO OFFICE OF THE CAO PROPOSED SALARY / WAGES FULL TIME 190,500.00 192,077.43 202,150.00 137,252.65 207,150.00 213,250.00 216,450.00 219,700.00 223,000.00 EMPLOYEE BENEFITS 51,200.00 44,717.83 52,925.00
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 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 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 informationCity of Forest Hills Profit & Loss for the month and Fiscal Year May 2016
Profit & Loss for the month and Fiscal Year May 16 Jul '15 - May 16 Ordinary Income/Expense Income 31900- Other Taxes 31910- Franchise Taxes 18,106.78 121,422.86 Total 31900- Other Taxes 18,106.78 121,422.86
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 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 informationHAMBURG TOWNSHIP (PER THE FBI THE SAFEST CITY/TOWNSHIP IN MICHIGAN FOR 2012 WITH A POPULATION OF 20,000 OR GREATER. YOUR TAX DOLLARS AT WORK)
HAMBURG TOWNSHIP (PER THE FBI THE SAFEST CITY/TOWNSHIP IN MICHIGAN FOR 2012 WITH A POPULATION OF 20,000 OR GREATER. YOUR TAX DOLLARS AT WORK) FINANCE CONTROL BOOK PERIOD ENDING OCTOBER 31, 2013 DATA HAMBURG
More informationCity of Forest Hills Profit & Loss for the month and Fiscal Year October 2015
Profit & Loss for the month and Fiscal Year Oct 15 Jul - Oct 15 Ordinary Income/Expense Income 31900- Other Taxes 31910- Franchise Taxes 6,407.61 21,517.61 Total 31900- Other Taxes 6,407.61 21,517.61 31600
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 informationStatement of Financial Activities - Detailed 13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1
13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1 REVENUES TAXATION Municipal Taxes 410-110-100 - General Municipal Levy 938,913.13 950,382.00 (11,468.87) 1.21-410-120-100 - Abatements and Adjustments
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 informationRESOLUTION NO. q c X/ A RESOLUTION OF THE CITY OF WIMBERLEY, TEXAS ADOPTING THE CITY OF WIMBERLEY BUDGET FOR THE FISCAL YEAR
RESOLUTION NO. q c X/ A RESOLUTION OF THE CITY OF WIMBERLEY, TEXAS ADOPTING THE CITY OF WIMBERLEY BUDGET FOR THE FISCAL YEAR BEGINNING OCTOBER 1, 2014 AND ENDING SEPTEMBER 30, 2015 t WHEREAS, the proposed
More informationBFMEXMTH 2013/04/30 16:36:12 WASHINGTON COUNTY AUDITOR Page: 1. Expense Account Report w/ MTD AS OF: 04/30/2013
BFMEXMTH 2013/04/30 16:36:12 WASHINGTON COUNTY AUDITOR 5.4.0 Page: 1 0100 COMMISSIONERS 100-0100-51000 SALARIES OFFICIALS 166,572.00 12,813.24 51,252.96 0.00 115,319.04 69 100-0100-51001 SALARIES EMPLOYEES
More informationCity of Scottsbluff. Fund Equity in Cash June 30, 2015
City of Scottsbluff Fund Equity in Cash 30, 2015 2 YRS PRIOR PRIOR YEAR PRIOR MONTH CURRENT MONTH Fund Fund # 30, 2013 30, 2014 May 31, 2015 30, 2015 3 General 111 $ 4,043,065.42 $ 3,883,397.98 $ 3,583,597.55
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 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 informationTOWN OF NEW WINDSOR PRELIMINARY BUDGET
PRELIMINARY BUDGET - 2019 Attached is the Town's 2019 Preliminaiy Budget The preliminary budget indicates that the overall property tax bill (for the Town of New Windsor portion, excluding fire districts)
More informationWe Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007
211 Student Ed 221 Teacher Ed 511 Management 521 Governance 531 Membership de... 100 Research (200 ED) (200 ED) Total 200 ED (500 M&G) (500 M&G) (500 M&G) Ordinary Income/Expense Income 4 Contributed support
More informationCURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET
5-23-2018 09:55 AM CITY OF LUCAS PAGE: 1 11 -GENERAL FUND FINANCIAL SUMMARY % OF YEAR COMPLETED: 58.33 BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET REVENUE SUMMARY PROPERTY TAXES 2,216,687 19,518.40
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 information01 Index 03 Changes from last month
HAMBURG TOWNSHIP (PER THE FBI, HAMBURG IS THE SAFEST CITY/TOWNSHIP IN MICHIGAN FOR 2012, 2013 and 2014 WITH A POPULATION OF 20,000 OR GREATER. YOUR TAX DOLLARS AT WORK) FINANCE CONTROL BOOK PERIOD ENDING
More informationMinutes for June 4, 2018 Special City Council Meeting
Minutes for June 4, 2018 Special City Council Meeting The special meeting of the Eureka City Council was called to order on June 4, 2018, at 5:35 p.m. by Mayor Miller in the council room of the Municipal
More informationLake Township Proposed Budget Fiscal Year
Fiscal Year Apriil 1, 2017 through March 31, 2018 Tentative Taxable Value for 2017 Tax Spread General Operating Millage Subject to Headlee Rollback Extra Voted Millage Rate Subject to Headlee Rollback
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 informationMeasure S Oversight Committee Fiscal Year
Measure S Oversight Committee Fiscal Year 2017-18 February 27, 2019 Page(s) Table of Contents 1 Summary and Analysis 2 General Fund Adopted Budget 3 General Fund Expenditures Summary 4-6 Financial Statements
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 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 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 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 informationEAST KINGSTON SCHOOL DISTRICT BUDGET SUMMARY FY
BUDGET SUMMARY FY 20122013 BUDGET DEFAULT DEFAULT PROPOSED PROPOSED + / 20112012 INCR/DECR 20122013 INCR/DECR 20122013 % TEACHERS SALARIES $ 1,095,341 $ (18,740) $ 1,076,601 $ $ 1,076,601 1.71% Certified
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 informationTotal Rental Revenue 353, , , ,708, ,670, , ,065,155.81
The Meadows (meadows) Page 1 REVENUE Rent Income Rent Revenue 375,500.00 375,249.00 251.00 0.07 2,861,791.81 2,852,686.81 9,105.00 0.32 4,357,760.81 Loss to Lease 561.00-1,887.00 2,448.00 129.73-777.00-9,870.00
More informationTHE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018
THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Report Annual REVENUE 166,283 166,282 1 ASSESSMENTS 1,831,560 1,829,102 2,458 1,995,384 3,743 3,743 0 ASSESSMENTS - COMMERCIAL 41,173 41,173 0 44,917 0 292
More informationStatement of Financial Activities - Detailed 02/11/2018 4:46 PM For the Period Ending October Page 1
02/11/2018 4:46 PM For the Period Ending October-31-18 Page 1 REVENUES TAXATION Municipal Taxes 410-110-100 - General Municipal Levy 938,913.13 950,382.00 (11,468.87) 1.21-410-120-100 - Abatements and
More informationLakeway MUD - General Fund Balance Sheet March 31, 2012 ASSETS 167, , , , ,737.62
Lakeway MUD - General Fund Balance Sheet March 31, 2012 L G : ltjlll 0 V U f:. lr tj- 7 f {' F J""'j-f ASSETS Chase Bank Operations - Chase $ I & I Program Capital Expenditures Construction 167,162.18
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 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 information