Executive Committee PBID/ BID Agenda

Size: px
Start display at page:

Download "Executive Committee PBID/ BID Agenda"

Transcription

1 Executive Committee PBID/ BID Agenda Tuesday, April 15, 2014, 1:00 p.m. Symphony Towers, 750 B Street, 12th Floor, San Diego, CA 1:00 p.m. Call Meeting to Order Motion: To Approve March 18, 2014 Minutes (Page 2) Action Non-Agenda Public Comment PBID/ Clean & Safe Report: Bahija Hamraz Motion: To approve FY15 contracted services. (Pages 3-4) Tree Maintenance (Neighborhoods) Contract Power Washing Contract Water Feature Maintenance Contract Safety Contract PBID/Clean & Safe Financial Report: John Hanley Motion: To Accept February Monthly Financials (Pages 5-12) BID Financial Report: John Hanley Motion: To Accept February Monthly Financials (Pages 13-14) Motion: To Accept BID Budget FY15 (Pages 15) Action Action Action Action Action Action Action PBID/ Clean & Safe Report: John Hanley First Draft FY15 Budget (Pages 16-17) BID Report: Greg Parkington Tree Lighting Event Adjourn THIS INFORMATION IS AVAILABLE IN ALTERNATIVE FORMATS UPON REQUEST. To request an alternative format or to request a sign language or oral interpreter for the meeting, please contact the Clean & Safe Program office at least five (5) working days before the meeting at (619) to ensure availability. Assistive Listening Devices (ALDs) are available for the meeting upon advanced request. Page 1 of 17

2 PBID/BID Executive Committee Meeting Minutes March 18, 2013 Call to Order Chairman Keith Jones called meeting to order at 1:19 p.m. The following members of the Executive Committee were present: Sam Attisha, Craig Benedetto, James Dawe, Ignacio De La Torre, Tom Ferrell, Donna Jones, Keith B. Jones, Robin Madaffer, Kris Michell, Phil Rath, Bill Sauls, Michael Simonsen, and Frank Urtasun. The following DSDP staff was present: Jennifer Davies, Bahija Hamraz, John Hanley, Lindsay Kirkman, Greg Parkington, Kaitlin Phillips, Kate Simpson and Victoria Walker Approval of Minutes Motion: To approve February 18, 2014 minutes. Mr. Urtasun/Mr. Simonsen approved unanimously. Non-Agenda Public Comment No Public Comment. PBID/Clean & Safe Ms. Hamraz discussed the Community Enhancement Grant, which the PBID applies for each year. She explained that we apply for the full $50,000 and usually receive around $9,000. Motion: To approve filing San Diego Community Enhancement Program Grant. Mr. Johnson/Mr. Urtasun approved unanimously. Ms. Hamraz discussed the tree maintenance and water feature contracts going out for bid. She discussed the formation of an Ad Hoc Committee to review vendor proposals. Motion: To approve Ad Hoc Committee to Review Vendor Proposals. Mr. Urtasun/Mr. Benedetto approved unanimously. Mr. Sauls reviewed the January financials. Motion: To accept January monthly financials. Mr. Urtasun/Mr. Benedetto approved unanimously. BID Mr. Hanley reviewed the January financials. Motion: To accept January monthly financials. Mr. Urtasun/Mrs. Jones approved unanimously. PBID/Clean & Safe Update Ms. Hamraz reviewed the FY15 PBID Budget Timeline. She discussed the current steps of the RFP process. Ms. Hamraz gave an update on landscaping and beautification efforts, highlighting Cortez. Ms. Hamraz explained the transition information regarding a new data collection system that will allow for more transparency and give us the statistical information we are looking for as a program. BID Update Mr. Parkington gave an update on the tree lighting event and thanked SDG&E for their support. Meeting adjourned: 1:26 p.m. Page 2 of 17

3 Clean & Safe FY 15 Contract Services Following is a summary of our negotiated rates with the current Clean & Safe contractors for FY15. Negotiated rates are provided for review and approval by the Downtown San Diego Partnership s Clean & Safe Program Advisory Board, Executive Committee and Board of Directors. Tree Trimming - neighborhoods Aztec Landscaping provides Tree trimming services in all five assessment districts excluding those trees along the MTS line. Aztec Landscaping reduced the per-tree cost from $52 to $48.30 for FY15. Action Item 1: Staff recommendation is to offer Aztec Landscaping the FY15 tree trimming contract for the neighborhoods. Service FY14 FY15 Tree Trimming ($48.30 per tree) $84,864 $78, Total Trees Trimmed Powerwashing Green Clean Water and Waste provides pressure washing services in all five assessment districts. Green Clean contract contemplates an increase of 3% in service rates for FY15. This increase will be applied towards additional equipment in order to increase the level of service provided Action Item 3: Staff recommendation is to offer Green Clean Water and Waste the FY15 powerwashing contract with the requested increase. Service FY14 FY15 Pressure Washing $825,591 $850,359 Pressure Washed Sidewalks 20,800 20,800 Water Feature Maintenance California Aquatics provides general maintenance services to Children s Pond five days a week. Contractor is requesting a $900 increase in FY15 in order to accommodate the new work order system that is required by DSDP. Action Item 4: Staff recommendation is to offer California Aquatics the FY15 water feature maintenance contract with the requested increase. Service FY14 FY15 Cleaning of Pond Basin $27,360 $28,260 Page 3 of 17

4 Safety/Security Universal Protection Service provides security patrols of all five assessment districts. DSDP has requested the addition of 2 safety ambassadors for the contract, which increases the amount of the contract by $61, Action Item 5: Staff recommendation is to offer Universal Protection Service the FY15 security contract with the requested increase. Service FY14 FY15 Security Patrol ($14.87per hr.) $877,909 $939,770 Page 4 of 17

5 PBID Financial Variance Report February 2014 Budget vs. Actual: Income: Assessments were budgeted at $469, vs. an actual of $489, Park Reimbursements were budgeted at $1,140 and the actual was $ Interest Income was budgeted at $30.00 vs. an actual of $ Expenses: Office Supplies was over $ due to replacing staff business cards and a printer. Vehicle Repairs Expenses were over by $1, due to extensive repairs on the Tom Cats (Trash trucks). Lightpole/Trashcan/Misc. Expenses was under by $17, due to the timing of invoices, year to date we are only under $ Contractor Services was over 44, Due to a $600 permit and a $40,000 deposit for the lighting project. In addition there was a $10,549 deposit expense for removing the paint from the water feature. Page 5 of 17

6 February 14 Budget vs. Actual Description Feb-14 Feb-14 Difference Income Budget Actual Assessments (Reimbursements) 469, , , City - Park (Reimbursements) 1, (337.20) Interest Income: (16.57) Total Income: 470, , , Expenses GL# Office Supplies , Postage/Mailing District Mailings/Web Services 1, , (59.43) Cleaning & Janitorial 8, , (9.26) Medians/Equipment Supplies Dry Goods/Wearing Apparel (666.67) Vehicle Repairs/Other Maintenance 4, , , Vehicle Fuel 5, , (1,572.74) Audit Services (accounting / bookeeping) 2, (2,000.00) Insurance (Vehicle insurance) Lightpole/Trashcan/Misc 20, , (17,827.97) Leasing/Purchase 1, (547.49) Payroll Services/Parking/Misc 2, , Rents/Leases 7, , Training (500.00) Travel (100.00) Photocopy (Copy & Printing) (Office Copier) Fidelity & General Insurance Workers Comp/Employee Benefits 52, , , Employee Benefits/Medians 2, , Salaries & Wages 136, , (6,456.50) Salaries & Wages Medians 8, , (309.02) Contractor Services 159, , , Program Oversight 6, , Waste removal ( refuse disposal) 5, , (535.15) Telephone (1.31) Cellular phone/data Entry 1, , Electric Services 2, , (762.49) Water Serv-Incl Hydr Rent 1, (536.47) Legal Expenses (323.66) Sub-Total (reimbursable) 432, , , Transfer (City Admin Charges) 10, , Spec Dist Lighting 27, , Sub-Total: 38, , Total Expenses: $ 470, $ 490, $ 19, Net Income: $ $ (16.57) Page 6 of 17

7 July February 14 Budget vs. Actual Description July 13 - Feb July 13 - Feb Difference Income Budget Actual Assessments (Reimbursements) 3,970, ,883, (86,315.29) City - Park (Reimbursements) 7, , Interest Income: (101.57) Total Income: 3,978, ,892, (86,416.86) Expenses GL# Office Supplies 4, , Postage/Mailing (302.12) District Mailings/Web Services 10, , (7,894.79) Cleaning & Janitorial 66, , , Medians/Equipment Supplies 3, , Dry Goods/Wearing Apparel 5, , , Vehicle Repairs/Other Maintenance 33, , Vehicle Fuel 42, , (3,223.49) Audit Services (accounting / bookeeping) 20, , (2,088.97) Insurance (Vehicle insurance) 22, , (5,313.60) Lightpole/Trashcan/Misc 102, , (718.18) Leasing/Purchase 6, , , Payroll Services/Parking/Misc 16, , Rents/Leases 62, , (76.55) Training 3, (2,152.00) Travel (427.20) Photocopy (Copy & Printing) (Office Copier) 3, , (99.51) Fidelity & General Insurance 86, , , Workers Comp/Employee Benefits 461, , (31,432.04) Employee Benefits/Medians 20, , Salaries & Wages 1,176, ,080, (96,585.50) Salaries & Wages Medians 57, , , Contractor Services 1,312, ,300, (11,642.98) Program Oversight 48, , Waste removal ( refuse disposal) 40, , , Telephone 1, , Cellular phone/data Entry 12, , (1,451.82) Electric Services 23, , (24.85) Water Serv-Incl Hydr Rent 25, , , Legal Expenses 3, , , Sub-Total (reimbursable) 3,671, ,585, (86,315.29) Transfer (City Admin Charges) 86, , Spec Dist Lighting 220, , Sub-Total: 306, , Total Expenses: $ 3,978, $ 3,891, $ (86,315.29) Net Income: $ $ (101.57) Page 7 of 17

8 2:42 PM 03/28/14 Accrual Basis Downtown San Diego Partnership - PBID Profit & Loss February 2014 Feb 14 Ordinary Income/Expense Income 4020 Assessments (Reimbursements) 451, Assessments (Other) 4030 Lighting Income - Uncollected 27, City Admin Fee - Uncollected 10, Total 4021 Assessments (Other) 38, City - Park Reimbursement Interest Income Total Income 490, Gross Profit 490, Expense Office Supplies 1, Postage & Mailing District Mailings/ Web Services Cleaning & Janitorial Supplies Medians Equipment/Supplies Cleaning & Janitorial Supplies - Other 9, Total Cleaning & Janitorial Supplies 9, Vehicle Repair/Other Maint Vehicle Fuel 3, Vehicle Repair/Other Maint - Other 5, Total Vehicle Repair/Other Maint 9, Vehicle Insurance Leasing / Purchasing (Equip.) Lightpole/Trash Can Main/Misc 2, Leasing / Purchasing (Equip.) - Other Total Leasing / Purchasing (Equip.) 2, Payroll Services/Parking/Misc 2, Rents / Leases 7, Photocopy (Office Copier) Emp Benefits/Insurance 4254 Payroll Taxes 19, Vacation-PTO 3, Workers' Comp 19, Other Ins. / Other Benefits 13, Landscape Benefits 2, Total Emp Benefits/Insurance 59, Salaries & Wages Landscape Salary & Wages 7, Salaries & Wages - Other 130, Total Salaries & Wages 138, Contractor Services 204, Program Oversight 6, Waste Removal (Refuse Disp) 4, Telephones Cell Phones/Data Entry 1, Electric Services 2, Water Services Legal Expenses Total Expense 452, Net Ordinary Income 38, Other Income/Expense Other Expense Lighting Expense 27, City Admin Expenses 10, Non City Related 0.00 Total Other Expense 38, Net Other Income -38, Net Income Page 8 of 17

9 2:44 PM 03/28/14 Accrual Basis Downtown San Diego Partnership - PBID Profit & Loss July 2013 through February 2014 Jul '13 - Feb 14 Ordinary Income/Expense Income 4020 Assessments (Reimbursements) 3,576, Assessments (Other) 4030 Lighting Income - Uncollected 220, City Admin Fee - Uncollected 86, Total 4021 Assessments (Other) 306, City - Park Reimbursement 8, Interest Income Total Income 3,892, Gross Profit 3,892, Expense Office Supplies 4, Postage & Mailing District Mailings/ Web Services 1, Cleaning & Janitorial Supplies Medians Equipment/Supplies 3, Cleaning & Janitorial Supplies - Other 77, Total Cleaning & Janitorial Supplies 81, Dry Goods/ Wearing Apparel 9, Vehicle Repair/Other Maint Vehicle Fuel 39, Vehicle Repair/Other Maint - Other 34, Total Vehicle Repair/Other Maint 73, Audit Services (Accounting) 17, Vehicle Insurance 16, Leasing / Purchasing (Equip.) Lightpole/Trash Can Main/Misc 101, Leasing / Purchasing (Equip.) - Other 33, Total Leasing / Purchasing (Equip.) 134, Payroll Services/Parking/Misc 17, Rents / Leases 62, Training Travel Photocopy (Office Copier) 3, Fidelity & Gen. Liability Ins. 95, Emp Benefits/Insurance 4254 Payroll Taxes 120, Vacation-PTO 35, Workers' Comp 161, Other Ins. / Other Benefits 113, Landscape Benefits 20, Total Emp Benefits/Insurance 450, Salaries & Wages Landscape Salary & Wages 66, Salaries & Wages - Other 1,080, Total Salaries & Wages 1,146, Contractor Services 1,300, Program Oversight 48, Waste Removal (Refuse Disp) 42, Telephones 1, Cell Phones/Data Entry 10, Electric Services 23, Water Services 27, Legal Expenses 13, Total Expense 3,585, Net Ordinary Income 306, Other Income/Expense Other Expense Lighting Expense 220, City Admin Expenses 86, Non City Related 0.00 Total Other Expense 306, Net Other Income -306, Net Income Page 9 of 17

10 9:14 AM 03/20/14 Accrual Basis Downtown San Diego Partnership - PBID Profit & Loss by Class February 2014 Marina Cortez E Village Gaslamp Core Core Gaslamp E Village Cortez Marina Zone 10 Zone 9 Zone 8 Zone 7 Zone 6 Total Safety Zone 1 Zone 2 Zone 3 Zone 4 Zone 5 Total Maint TOTAL Office Supplies , , Postage & Mailing District Mailings/ Web Services Cleaning & Janitorial Supplies Medians Equipment/Supplies Cleaning & Janitorial Supplies - Other , , , , , , Total Cleaning & Janitorial Supplies , , , , , , Vehicle Repair/Other Maint Vehicle Fuel , , , , Vehicle Repair/Other Maint - Other , , , , , Total Vehicle Repair/Other Maint , , , , , , Vehicle Insurance Leasing / Purchasing (Equip.) Lightpole/Trash Can Main/Misc , , Leasing / Purchasing (Equip.) - Other Total Leasing / Purchasing (Equip.) , , Payroll Services/Parking/Misc , , Rents / Leases , , , , , Photocopy (Office Copier) Emp Benefits/Insurance 4254 Payroll Taxes , , , , , , , Vacation-PTO , , , Workers' Comp , , , , , , , Other Ins. / Other Benefits , , , , , , , Landscape Benefits , , , Total Emp Benefits/Insurance , , , , , , , Salaries & Wages Landscape Salary & Wages , , , , , Salaries & Wages - Other , , , , , , , Total Salaries & Wages , , , , , , , Contractor Services 7, , , , , , , , , , , , , Program Oversight , , , , , Waste Removal (Refuse Disp) , , , , Telephones Cell Phones/Data Entry , , Electric Services , , Water Services Legal Expenses Total Expense 7, , , , , , , , , , , , , Parks Deduction: (308.19) (81.48) (178.94) (38.37) (195.82) (802.80) Total Reimbursement Due: 7, , , , , , , , , , , , , Page 10 of 17

11 9:22 AM 03/20/14 Accrual Basis Downtown San Diego Partnership - PBID Profit & Loss by Class July 2013 through February 2014 Marina Cortez E Village Gaslamp Core Core Gaslamp E Village Cortez Marina Zone 10 Zone 9 Zone 8 Zone 7 Zone 6 Total Safety Zone 1 Zone 2 Zone 3 Zone 4 Zone 5 Total Maint TOTAL Office Supplies , , , , Postage & Mailing District Mailings/ Web Services , , Cleaning & Janitorial Supplies Medians Equipment/Supplies , , , , Cleaning & Janitorial Supplies - Other , , , , , , , Total Cleaning & Janitorial Supplies , , , , , , , Dry Goods/ Wearing Apparel , , , , , , Vehicle Repair/Other Maint Vehicle Fuel , , , , , , , Vehicle Repair/Other Maint - Other , , , , , , , Total Vehicle Repair/Other Maint , , , , , , , Audit Services (Accounting) , , , , , , , Vehicle Insurance , , , , , , , Leasing / Purchasing (Equip.) Lightpole/Trash Can Main/Misc , , , , , , , Leasing / Purchasing (Equip.) - Other , , , , , , , Total Leasing / Purchasing (Equip.) , , , , , , , Payroll Services/Parking/Misc , , , , , , , Rents / Leases , , , , , , , Training Travel Photocopy (Office Copier) , , Fidelity & Gen. Liability Ins , , , , , , , Emp Benefits/Insurance 4254 Payroll Taxes , , , , , , , Vacation-PTO , , , , , , , Workers' Comp , , , , , , , Other Ins. / Other Benefits , , , , , , , Landscape Benefits , , , , , Total Emp Benefits/Insurance , , , , , , , Salaries & Wages Landscape Salary & Wages , , , , , Salaries & Wages - Other , , , , , ,080, ,080, Total Salaries & Wages , , , , , ,146, ,146, Contractor Services 62, , , , , , , , , , , , ,300, Program Oversight , , , , , , , Waste Removal (Refuse Disp) , , , , , , , Telephones , , Cell Phones/Data Entry , , , , , , Electric Services , , , , , , , Water Services , , , , , , , Legal Expenses , , , , , , , Total Expense 62, , , , , , , , , , , ,999, ,585, Parks Deduction: (3,100.18) (1,175.65) (2,220.36) (577.12) (1,709.50) (8,782.81) Total Reimbursement Due: 62, , , , , , , , , , , ,991, ,576, Page 11 of 17

12 Feb 28, 14 ASSETS Current Assets Checking/Savings 1014 Savings , New Checking , Total Checking/Savings 394, Accounts Receivable 1200 Accounts Receivable 873, Total Accounts Receivable 873, Other Current Assets 1006 Reversing Account for JE's Allowance for Doubtful Accts Prepaid Expenses 40, Security Deposit 5, Total Other Current Assets 46, Total Current Assets 1,314, Fixed Assets 1600 Furniture and Fixtures 52, Computer Equipment 24, Automobiles 315, PowerWashers 128, Equipment 164, Accumulated Depreciation -529, Total Fixed Assets 156, TOTAL ASSETS 1,470, LIABILITIES & EQUITY Liabilities Current Liabilities Accounts Payable 2000 Accounts Payable 127, Total Accounts Payable 127, Other Current Liabilities 2062 Uncleared Trans Old Bank Accts. 2, Legal Fees , Payroll Suspense Accrued Payroll 20, Accrued Vacation & PTO 70, Accrued Payroll Taxes 1, Advances from City 817, Deferred Revenue 9, Deferred Rent 7, Total Other Current Liabilities 923, Total Current Liabilities 1,051, Total Liabilities 1,051, Equity 3900 Net Assets 419, Net Income Total Equity 419, TOTAL LIABILITIES & EQUITY 1,470, Page 12 of 17

13 Page 13 of 17

14 Page 14 of 17

15 Page 15 of 17

16 Page 16 of 17

17 Page 17 of 17

Board of Directors PBID/ BID Agenda

Board of Directors PBID/ BID Agenda Board of Directors PBID/ BID Agenda Tuesday, July 23, 2013, 8:30 a.m. 525 B Street, 1st Floor Conference Room, San Diego, CA 8:30 a.m. Call Meeting to Order Motion: To Approve June 25, 2013 Minutes (Page

More information

PBID Advisory Board Agenda

PBID Advisory Board Agenda PBID Advisory Board Agenda Tuesday, February 10, 2015, 3:00 p.m. 401 B Street, Suite 100, San Diego, CA 92101 Meeting Called To Order 1. Action Item: Approval of Minutes for January 12, 2015 (pages 2 3)

More information

Downtown San Diego Clean & Safe Board of Directors

Downtown San Diego Clean & Safe Board of Directors Welcome Downtown San Diego Clean & Safe Board of Directors Tuesday, October 11, 2016 8:30 a.m. Downtown San Diego Partnership 401 B St, Suite 100 San Diego, CA 92101 Non Agenda Public Comment Approval

More information

CLEAN & SAFE BOARD OF DIRECTORS DSDP OFFICE 401 B ST STE 100, SAN DIEGO AGENDA

CLEAN & SAFE BOARD OF DIRECTORS DSDP OFFICE 401 B ST STE 100, SAN DIEGO AGENDA CLEAN & SAFE BOARD OF DIRECTORS 11.13.18 DSDP OFFICE 401 B ST STE 100, SAN DIEGO 92101 AGENDA 8:30 CALL MEETING TO ORDER NonAgenda Public Comment Approval of Minutes October 9, 2018 (Pages 23) ACTION Next

More information

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014 12:45 PM Phoenix Bioinformatics Corporation 03/27/15 Statement of Financial Income and Expense Jan - Dec 14 Ordinary Income/Expense Income 43400 Direct Public Support 980.00 45000 Investments 1.12 46400

More information

Florida Alliance for Assistive Services and Tec

Florida Alliance for Assistive Services and Tec Florida Alliance for Assistive Services and Tec 5:09 PM Balance Sheet 08/09/2016 As of June 30, 2016 Accrual Basis ASSETS Current Assets Checking/Savings 1000 Cash - Unrestricted Jun 30, 16 1011 Regions

More information

A G E N D A 5:30 P.M. Offices of the Corporation

A G E N D A 5:30 P.M. Offices of the Corporation 816 Pacific Avenue Santa Cruz, CA 95060 BOARD OF DIRECTORS Finance Committee Meeting July 17, 2014 A G E N D A 5:30 P.M. Offices of the Corporation 1. Roll Call (Chair) Joe Hall, Tess Fitzgerald, Keith

More information

Summary of Main Checking Account

Summary 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 information

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016

City 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 information

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015

City 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 information

Agenda 1. Call to order and introductions T. Daiber 2 minutes

Agenda 1. Call to order and introductions T. Daiber 2 minutes Post date: Initial: Hillcrest Business Association Board of Directors Meeting Public Meeting ~ March 14, 2017, 4pm Joyce Beers Community Center 1230 Cleveland Ave., San Diego CA 92103 Agenda 1. Call to

More information

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association.

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association. Financial Review In accordance with NRS 116.31083, the financial statements for La Jolla Classic HOA for the month ending March 31st, 2015 have been provided to the Board of Directors by Mesa Management,

More information

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz 325 Soquel Avenue Santa Cruz, CA 95062 AGENDA BOARD OF DIRECTORS Finance Committee Meeting November 20, 2018 10:30 A.M. Offices of the Corporation 1. Attendance (Chair) Joe Hall, Keith Gudger, Tom Manheim,

More information

SORT ORDER: SUBOBJ within CATEGORY within KEY within DEPTMNT within FUND SELECT DEPARTMENT: 2930,3450 ; BUDG CATEGORY:

SORT ORDER: SUBOBJ within CATEGORY within KEY within DEPTMNT within FUND SELECT DEPARTMENT: 2930,3450 ; BUDG CATEGORY: **IFAS - SOLANO COUNTY** 01/31/14 M O N T H L Y D E T A I L 58% of Fiscal Year Page 1 001 GENERAL FUND 2930 LAFCO 2930 LAFCO Dept Total - Revenue 0.00 0.00 0.00 0.00 0.00 Dept Total - Expense 0.00 0.00

More information

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330.

ASSETS 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 information

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018

ATHENIAN 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 information

Income Statement Lakeview Accrual Basis Jun 2018

Income 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 information

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300.

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300. 12/08/17 Balance Sheet Accrual Basis As of November 30, 2017 Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating #3773 98,817.95 1003 Petty Cash

More information

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014 Statement of Financial Position As of October 31, 2014 Oct 31, 14 ASSETS Current Assets Checking/Savings 10000 Harris Bank Checking 4,222.21 10010 Harris Bank Savings 123,610.42 10900 Cash Banks 10910

More information

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017 Attachment 7.1 Date: July 12, 2017 To: IHLS Finance Committee IHLS Board of Directors From: Adrienne L. Elam Subject: IHLS Financial Reports as of June 30, 2017 The financial reports included represent

More information

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, :00 P.M.

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, :00 P.M. CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, 2018 6:00 P.M. Special District Services, Inc. The Oaks Center 2501A Burns Road Palm Beach Gardens, FL 33410 www.captainskeydd.org

More information

2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018

2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018 2:40 PM Park County Animal Shelter 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018 Jun 30, 18 ASSETS Current Assets Checking/Savings 1010 First Bank of Wyoming-Operating Spay/Neuter Acct. 5,369.81

More information

Account Description 1st PP-FINAL UNADJ JE Ref # AJE ADJ JE Ref # RJE FINAL 12/31/ /31/ /31/ /31/2017

Account Description 1st PP-FINAL UNADJ JE Ref # AJE ADJ JE Ref # RJE FINAL 12/31/ /31/ /31/ /31/2017 Group : [A] Cash Subgroup : [A.1] Cash 103 Cash 55,241.00 70,006.00 0.00 70,006.00 0.00 70,006.00 105 Cash - Payroll 1,309.00 1,310.00 0.00 1,310.00 0.00 1,310.00 106 Cash - Susquehanna Payroll 13,273.00

More information

Printed by ADMIN on 12/31/16 at 9:00 AM Page 1

Printed by ADMIN on 12/31/16 at 9:00 AM Page 1 101101 A Checking - General 1,482.06 42,108.28 102101 A Checking - General 34,743.06 34,743.06 201101 A Checking - General 0.00 40,626.22 Totals for 101 36,225.12 117,477.56 101108 A Checking - Payroll

More information

Jan - Dec 16 Budget $ Over Budget Income 300 TAXES Real Estate Taxes , ,500.00

Jan - 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 information

Town of Dewey Beach Revenues & Expenditures-Budget vs. Actual April 2012 and Year to Date

Town 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 information

BOARD OF COMMISSIONERS MONTHLY MEETING TO BE HELD March 19 th, 2019 at 4:30 p.m. at 4512 Manchester Ave #100 St. Louis, MO 63110

BOARD OF COMMISSIONERS MONTHLY MEETING TO BE HELD March 19 th, 2019 at 4:30 p.m. at 4512 Manchester Ave #100 St. Louis, MO 63110 BOARD OF COMMISSIONERS MONTHLY MEETING TO BE HELD March 19 th, 2019 at 4:30 p.m. at 4512 Manchester Ave #100 St. Louis, MO 63110 NOTICE & PROPOSED AGENDA TAKE NOTICE that on March 19 th, 2019 at 4:30 p.m.

More information

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative for the Six Months ending June 30, 2017 PROFIT & LOSS BUDGET VS. ACTUAL GENERAL FUND Net Income for the First Half of 2017 exceeded Budget by

More information

Wausau Community Development Authority Balance Sheet September 30, 2017 Low Rent (46 Scattered Sites) Voucher (Sec 8) Riverview Terrace Business Activity ** Business Activity II Redevelopment (Fund 01)

More information

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior

0.00 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 information

Lakeway MUD - General Fund Balance Sheet March 31, 2012 ASSETS 167, , , , ,737.62

Lakeway 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 information

Lakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS

Lakeway 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 information

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018. Attachment 5.1 To: From: Date: RE: IHLS Board of Directors Adrienne L. Elam August 28, 2018 IHLS Financial Reports as of July 31, 2018 FY2017-18 System Area & Per Capita Grant (SAPG) Status As of July

More information

Date: June 14, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of May 31, 2017

Date: June 14, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of May 31, 2017 Attachment 5.1 Date: June 14, 2017 To: From: IHLS Finance Committee IHLS Board of Directors Adrienne L. Elam Subject: IHLS Financial Reports as of May 31, 2017 The financial reports included represent

More information

2017 BLAWNOX PROPOSED BUDGET

2017 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 information

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018

BUDGET 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 information

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget

Summary 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 information

Friends of the Museums of Florida History, Inc Balance Sheet Prev Year Comparison As of August 31, 2010

Friends of the Museums of Florida History, Inc Balance Sheet Prev Year Comparison As of August 31, 2010 Balance Sheet Prev Year Comparison As of August 31, 2010 Aug 31, 10 Aug 31, 09 ASSETS Current Assets Checking/Savings Wachovia - Restricted Account 62,396.36 65,892.04 Wachovia - FMFH 21,814.88 20,733.76

More information

POWER RANCH COMMUNITY ASSOCIATION MONTHLY FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018

POWER RANCH COMMUNITY ASSOCIATION MONTHLY FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018 290 POWER RANCH COMMUNITY ASSOCIATION FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018 Included Reports Copies SHEET OPERATING (UNAUD 1 OPERATING STATEMENT - DETAIL ( 1 CAPITAL FUND SHEET - U 1 CAPITAL

More information

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018

THE 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 information

AGENDA TREADWELL ARENA ADVISORY BOARD MEETING

AGENDA TREADWELL ARENA ADVISORY BOARD MEETING AGENDA TREADWELL ARENA ADVISORY BOARD MEETING City Hall Room 237 - meeting CANCELLED 5:30 PM Meeting Cancelled May 4, 2017 Packet Page 1 of 6 I. Call to Order II. III. IV. Roll Call Approval of Agenda

More information

Sheet1. Total Unreserved Net Assets/Retained Earnings

Sheet1. 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 information

City of Eagleville Budget Presentation Fiscal Year 2018

City 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 information

Villa Monterey Improvement Association 2018 Annual Audit Scottsdale, Arizona

Villa Monterey Improvement Association 2018 Annual Audit Scottsdale, Arizona 2018 Annual Audit Scottsdale, Arizona Performed By Rick Morine March 25, 2019 Arizona Revised Statute (A.R.S.) 33-1810 requires the board of directors provide for an annual audit of an association s financial

More information

June 2017 YTD Income Statement

June 2017 YTD Income Statement 40000.000 Revenue 41000.000 Operations Revenue 41100.000 Tenant Rental Income 41100.150 Gross Potential Rent 78,074.00 78,447.00-373.00-0.48 41100.999 Total Tenant Rental Income 78,074.00 78,447.00-373.00-0.48

More information

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check

1000 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 information

50.03 Insurance Reimbursments 1, , ,

50.03 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 information

50.03 Insurance Reimbursments 1, , ,

50.03 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 information

MINUTES SPOA BOARD MEETING December 17, 2018

MINUTES SPOA BOARD MEETING December 17, 2018 h Open Forum 6:30 PM MINUTES SPOA BOARD MEETING December 17, 2018 There were no Open Forum Items this month. Board Meeting 7:00 PM Review and Approval of Minutes George Graham submitted the previous month

More information

Altadena Library District Final Budget Worksheet July 2018 through June 2019

Altadena 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 information

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets Balance Sheet December 3, 206 Assets Current Assets Operating Cash 230.9 Total Cash Assets 230.9 Restricted Deposits & Funded Reserves Accrued Interest on investments 795.00 Unrealized Gain/Loss 4,704.47

More information

ILLAWARRA DISTRICT (NOXIOUS) WEEDS AUTHORITY

ILLAWARRA DISTRICT (NOXIOUS) WEEDS AUTHORITY ILLAWARRA DISTRICT (NOXIOUS) WEEDS AUTHORITY ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED 30TH JUNE, 2017 INCOME STATEMENT Actual Actual REVENUE FROM CONTINUING OPERATIONS Notes $c $c Constituent Council

More information

JUNIOR LEAGUE OF INDIAN RIVER INC Balance Sheet As of February 29, 2016

JUNIOR LEAGUE OF INDIAN RIVER INC Balance Sheet As of February 29, 2016 Balance Sheet As of February 29, 2016 Feb 29, 16 Feb 28, 15 $ Change ASSETS Current Assets Checking/Savings 1001 Seacoast National Bank 39,700.80 37,527.86 2,172.94 1010 Reserves Acct-MERRILL LYNCH 48,006.80

More information

Total Rental Revenue 353, , , ,708, ,670, , ,065,155.81

Total 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 information

We Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007

We 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 information

WEST 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 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 information

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016 Treasurer's Report and Financial Statements (for internal use only) June 30, 2016 Table of Contents: Treasurer's Report 1 Page: Financial Statements: Statements of Financial Position 2 Statements of Activities

More information

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING NOVEMBER 14, :00 P.M.

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING NOVEMBER 14, :00 P.M. CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING NOVEMBER 14, 2017 6:00 P.M. Special District Services, Inc. The Oaks Center 2501A Burns Road Palm Beach Gardens, FL 33410 www.captainskeydd.org

More information

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND

2018 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 information

Rio Bravo Subdivision POA Inc. Profit & Loss Budget vs. Actual January through June 2018

Rio Bravo Subdivision POA Inc. Profit & Loss Budget vs. Actual January through June 2018 Jan 18 Budget Feb 18 Budget Ordinary Income/Expense Income 4100 Membership Contributions 4150 Annual Membership Dues - Other 4151 Homeowner Dues 80,092.80 83,253.00 4,319.48 1,080.00 4152 RV Lot Dues 182,757.60

More information

Independent Accountant's Compilation Report

Independent Accountant's Compilation Report MILLER, BRUSSELL, EBBEN AND GLAESKE LLC CERTIFIED PUBLIC ACCOUNTANTS POST OFFICE BOX 585 PORTAGE, WISCONSIN 53901 Independent Accountant's Compilation Report Saddle Ridge Association Ltd A Wisconsin Homeowners

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department 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 information

Downtown San Diego Clean & Safe Board of Directors

Downtown San Diego Clean & Safe Board of Directors Welcome Downtown San Diego Clean & Safe Board of Directors Tuesday, April 12, 2016 8:30 a.m. to 10:00 a.m. Symphony Towers 750 B Street, Suite 1250 (12 th Floor) San Diego, CA 92101 - Non Agenda Public

More information

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019) Fund #10 - General Fund Attachment 5.1 - IHLS Percentage b State Grants 549,978.11 1,209,700.32 2,550,525.21 (1,340,824.89) 3,400,700.32 (2,191,000.00) (64.43)% 3,400,700.32 Fees for Services and Materials

More information

Alvin's Paints Ltd., CS Solution Comparative Income Statement

Alvin's Paints Ltd., CS Solution Comparative Income Statement Alvin's Paints Ltd., CS Solution Comparative Income Statement REVENUE Actual Jan 01, 2017 to Jan 31, 2017 Budget Jan 01, 2017 to Dec 31, 2017 Percent Sales Revenue Sales Paint 2,744.00 360,000.00-99.24

More information

Palatka Gas Authority Print Itemized Budgets. Itemized Budget Version For Year / Rev&Exp Accounts / Accts Matching: * BUDGET

Palatka 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 information

EXECUTIVE DIRECTOR REPORT US CELLULAR COLISEUM 3RD QUARTER FY NOVEMBER 1, 2017 JANUARY 31, 2018

EXECUTIVE DIRECTOR REPORT US CELLULAR COLISEUM 3RD QUARTER FY NOVEMBER 1, 2017 JANUARY 31, 2018 This manager s letter is an integral part of these statements. Those reviewing and evaluating the financial results shown in these statements should consider and understand the following: 1. The unaudited

More information

CITY OF ROMAN FOREST Budget

CITY 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 information

Independent Accountant's Compilation Report

Independent Accountant's Compilation Report MILLER, BRUSSELL, EBBEN AND GLAESKE LLC CERTIFIED PUBLIC ACCOUNTANTS POST OFFICE BOX 585 PORTAGE, WISCONSIN 53901 Independent Accountant's Compilation Report Saddle Ridge Association Ltd A Wisconsin Homeowners

More information

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018 PRELIMINARY UNAUDITED Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018 ASSETS CASH Operating - C.A. Iberiabank 74,525.56 TOTAL OPERATING CASH 74,525.56 RESERVE FUND ACCOUNTS Villa

More information

Mammoth Lakes Tourism Profit & Loss by Class June 2017

Mammoth Lakes Tourism Profit & Loss by Class June 2017 MEAS. A TBID Ordinary Income/Expense Income 40110 Rental Income - USFS 1,000.00 0.00 40115 Service Agreement Income - MLR 150.00 0.00 40600 TOT Payments from TOML 97,752.00 0.00 40700 True-up/(down) TOT

More information

VILLAGE OF JAMAICA BEACH GENERAL FUND BUDGET FY

VILLAGE 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 information

Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018

Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018 UNAUDITED Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018 ASSETS CASH Operating - C.A. Iberiabank 312,084.02 - TOTAL OPERATING CASH 312,084.02 - RESERVE FUND ACCOUNTS Villa South

More information

City of Caldwell BUDGET FY 2018

City 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 information

MARION TOWNSHIP General Fund Amended Budget July June 2011

MARION 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 information

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017

FY18 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 information

FY ANNUAL FINANCIAL REPORT

FY 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 information

HOW TO USE THE SBDC FINANCIAL TEMPLATE

HOW TO USE THE SBDC FINANCIAL TEMPLATE HOW TO USE THE SBDC FINANCIAL TEMPLATE It is strongly suggested that, if you are not well acquainted with Financial Statements and their interrelationships, that you seek the assistance of the Small Business

More information

Stoughton Area School District Finance Committee. Financial Update Report November 2018

Stoughton 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 information

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206.

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206. 07/07/18 Balance Sheet Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102,242.67 1100 Cayman Iberia Reserve 38,097.91 Total Checking/Savings 140,340.58 Other Current Assets

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview:

Department 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 information

SunCoast Cathedral Metropolitan Community Church, Inc. Balance Sheet As of October 31, 2016 Oct 31, 16

SunCoast Cathedral Metropolitan Community Church, Inc. Balance Sheet As of October 31, 2016 Oct 31, 16 1:47 PM Balance Sheet As of October 31, 2016 Oct 31, 16 ASSETS Current Assets Checking/Savings General / Design Fd un Tr 5295 20,370.46 BOC- General Operating 2399 31,858.71 BOC - Reserve Bequests. 2381

More information

Sample Statements and Charts

Sample Statements and Charts Sample Statements and Charts Write-Up CS or Trial Balance CS version 2007.x.x TL17346 (04/24/07) Copyright Information Text copyright 1998-2007 by Thomson Tax & Accounting. All rights reserved. Video display

More information

date printed 9/13/2017 page 1 of 9 W/S: AFD\Budget 2013\ AFD Bud 2018 V1.4-1.xls

date 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 information

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF MAY 2014 TO JUNE 2015 SCHOOLING FOR LIFE FOUNDATION CONTENTS: PAGE GENERAL INFORMATION 3 REPORT ON THE ACCOUNT DEPT. 4 FINANCIAL STATEMENT

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of November 30, 2018

All Souls Unitarian Universalist Church Statement of Financial Position As of November 30, 2018 ASSETS Current Assets Checking/Savings Statement of Financial Position As of November 30, 2018 1001 Checking 28,354.47 1002 Minister's Discretionary 12,035.76 11,485.76 550.00 1003 Petty Cash 250.00 1004

More information

Jetty Villas Association, Inc.

Jetty Villas Association, Inc. . Managed by: Argus Management of Venice, Inc. 181 Center Road Venice, FL 34285 Office: (941) 408-7413 Fax: (941) 408-7419 association manager: vinny campbell Email: vinny@argusvenice.com FINANCIAL STATEMENTS

More information

9:42 PM City of Bancroft. 11/05/18 Balance Sheet Cash Basis As of November 5, 2018

9:42 PM City of Bancroft. 11/05/18 Balance Sheet Cash Basis As of November 5, 2018 9:42 PM City of Bancroft 11/05/18 Balance Sheet Cash Basis As of November 5, 2018 Nov 5, 18 ASSETS Current Assets Checking/Savings General Fund 262,109.56 Municipal Road Aid Fund 41,127.35 Public Safety

More information

NORTH SUBURBAN COMMUNICATIONS COMMISSION April 7, Arthur Street, Roseville, MN. Regular Meeting 7:00 p.m.

NORTH SUBURBAN COMMUNICATIONS COMMISSION April 7, Arthur Street, Roseville, MN. Regular Meeting 7:00 p.m. NORTH SUBURBAN COMMUNICATIONS COMMISSION April 7, 2016 2670 Arthur Street, Roseville, MN Regular Meeting 7:00 p.m. North Suburban Communications Commission North Suburban Access Corporation 2670 Arthur

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2014

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2014 1:42 PM Statement of Financial Position As of June 30, 2014 Jun 30, 14 ASSETS Current Assets Checking/Savings 1001 Checking 37,319.32 1003 Petty Cash 250.00 1005 Simpson House Receipts 26,158.63 1006 TD

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department 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 information

Board Meeting Agenda. e. Grant awards: Wythe-Bland Foundation, Virginia Commission for the Arts

Board Meeting Agenda. e. Grant awards: Wythe-Bland Foundation, Virginia Commission for the Arts Wythe County Public Schools Foundation for Excellence, Inc. P.O. Box 815 Wytheville, VA 24382 www.wytheexcellence.org foundation@wythek12.org An Independent 501(c)3 Charitable Organization (276) 228-5411

More information

Paradise Island Condominium Balance Sheet January 31, Assets Current Assets Operating Cash 3, Total Cash Assets 3,442.

Paradise Island Condominium Balance Sheet January 31, Assets Current Assets Operating Cash 3, Total Cash Assets 3,442. Balance Sheet January 3, 206 Assets Current Assets Operating Cash 3,442.42 Total Cash Assets 3,442.42 Restricted Deposits & Funded Reserves Accrued Interest on investments 795.00 Unrealized Gain/Loss 4,83.39

More information

Manatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017

Manatee 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 information

Department Mission: Non-Mandated Services: TITLE 33

Department 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 information

Department Mission: Mandated Services: Department Overview:

Department 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 information

GENERAL REVENUE. GENERAL Actual GENERAL Actual 2017

GENERAL 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 information

Association Financials

Association Financials Association Financials Understanding Your Association Financial Reports Your Condomimum Homeowner Association Table of Contents 1. Balance Sheet 2. Income Expense Statement 3. Cash Disbursements 4. Receivable

More information

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015 Sheet Report As of December 31, 2015 Dec 31, 2015 Nov 30, 2015 Change Assets Operating Funds 1000 - BB&T Operating 6812 38,550.91 75,655.23 (37,104.32) 1010 - Operating Cash Account 11 565.83 0.00 565.83

More information

Apr 30, 18 ASSETS Current Assets Checking/Savings Wells Fargo Checking 47, Contingency Fund Svngs Account 11,004.

Apr 30, 18 ASSETS Current Assets Checking/Savings Wells Fargo Checking 47, Contingency Fund Svngs Account 11,004. 11:33 AM Overlook Homes Association 05/02/18 Balance Sheet Accrual Basis As of April 30, 2018 Apr 30, 18 ASSETS Current Assets Checking/Savings 10000 Wells Fargo Checking 47,327.86 10010 Contingency Fund

More information