Standard Budget Report

Size: px
Start display at page:

Download "Standard Budget Report"

Transcription

1 CURRENT TAXES 37, ,006, ,000, ,993, PAYMENT IN LIEU OF TAXES , , COMMERCIAL FOREST CURRENT TAXES-SENIOR SERVICES , , DELINQUENT PERS. PROP. TAXES , , , , SWAMP TAXES , , , TRAILER TAXES GRANT REVENUE/ Hazard Mitigation Plan 10, , , COURT EQUITY FUNDING , , , CONV. FACILITIES LIQUOR TAX , , CIGARETTE TAX RSRF REPLACEMENT REVENUE , , , STATE-LIQUOR LICENSE FEES , , F.O.C.--CENTRAL SERVICES 11, , , , OTHER SERVICES SALES & SUNDRY MAP & COPYING REVENUE INTEREST INCOME , , RENTAL INCOME , , OIL & GAS ROYALTIES 4, , , , MISCELLANEOUS REIMBURSEMENTS 1, , , , CPL Fund Reimbursement , , Treasurer Reimbursement , , INSURANCE REFUNDS , , COST ALLOC PROGRAM REVENUE , , OPERATING TRANSFERS IN FROM REVOLVING FUND , , Total 66, ,550, ,269, ,718, February 8, :03 am Page 1 of 38

2 BD OF COMMISSIONERS - 1 COUNTY COMMISSIONERS 5, , , , FRINGES - COUNTY SOCIAL SECURITY , , , HEALTH INSURANCE RETIREMENT , , , OFFICE SUPPLIES--BOC POSTAGE--BOC MEMBERSHIPS AND SUBSCRIPTIONS--BOC ADVERTISING EXPENSE--BOC Total 6, , , , February 8, :03 am Page 2 of 38

3 CIRCUIT COURT - PAGE 2 DRUG CASEFLOW ASSISTANCE--CIRCUIT CT CIRCUIT COURT COSTS & FEES 2, , , , APPEAL CIRCUIT COURT CIRCUIT COURT ATTNY REIMB 1, , , , JUROR COMP REIMBURSEMENTS , , Total 3, , , , COURTROOM COORDINATOR/BAILIFF , , BAILIFF CIRCUIT COURT--CIRCT , , , HALL SECURITY BAILIFF WAGES , , , FRINGES - COUNTY SOCIAL SECURITY , OFFICE SUPPLIES--CIRCT , POSTAGE--CIRCT , , EQUIPMENT MAINTENANCE , , WITNESS FEES--CIRCT , , JURY FEES--CIRCT , , LEGAL--CIRCT , , LEGAL SERVICES - ATTORNEY CONTRACT 3, , , , HEALTH TESTING PSYCHOLOGICAL EVALUATIONS COURT COLLECTIONS - WEST LAW , , APPELLATE ATTORNEY FEES , , TRANSCRIPTS--CIRCT , , TELEPHONE EXPENSE--CIRCT TRAVEL EXPENSE--CIRCT OFFICE EQUIPMENT--CIRCT EQUIPMENT REPAIR & MAINTENANCE CENTRAL SERVICES , , , PROBATION OFFICE--CIRCT Total 5, , , , February 8, :03 am Page 3 of 38

4 TETHER PROGRAM WORK RELEASE TETHER REVENUE , , Total , , TETHER HOOKUP/DAILY COST , , Total , , February 8, :03 am Page 4 of 38

5 ND DISTRICT COURT - 4 DISTRICT COURT JUDGE REIMBURSEMENT , , , DISTRICT CT JUDGE FRINGES ROSCO REIMB , , DRUNK DRIVING/DRUG CASEFLOW ASSISTANCE , , DIST CT FILING FEES 1, , , , DIST CT JURY DEMAND FEES WRIT OF GARNISH/RESTIT DIST CT 1, , , , ATTNY FEE REIMB DIST CT 2, , , , PROBATION OVERSIGHT FEE DIST CT 7, , , , MISC COURT FEES & COSTS DIST CT 4, , , , ORDINANCE FINES & COSTS , , , DIST COURT STATUTORY COSTS 33, , , , DIST CT BOND FORF & BOND COSTS 3, , , , Total 54, , , , ADMINISTRATIVE WAGES 3, , , , WAGES--DISTR 16, , , , BAILIFF DST COURT--DISTR , , , COURTROOM COORDINATOR/BAILIFF , , , HALL SECURITY BAILIFF WAGES , , , LONGEVITY , FRINGES - COUNTY , , , SOCIAL SECURITY 1, , , , HEALTH INSURANCE 13, , , , HEALTH INSURANCE BUY OUT , , , RETIREMENT 7, , , , OFFICE SUPPLIES--DISTR , , , POSTAGE--DISTR , , , PASS THRU--JUDGES SALARY 3, , , , VISITING JUDGES--DISTR , , MEMBERSHIPS AND SUBSCRIPTIONS-DISTR , , , JURY FEES--DISTR , , , LEGAL--DISTR , , LEGAL SERVICES - ATTORNEY CONTRACT 8, , , , TRANSCRIPT FEES--DISTR , , TELEPHONE--DISTR , , February 8, :03 am Page 5 of 38

6 ND DISTRICT COURT - 4 DRUNK DRIVING CASE FLOW , , OFFICE EQUIPMENT , SOFTWARE SUPPORT & MAINTENANCE 1, , , , EQUIPMENT RENTAL - COPIER LEASE , , DST CT LIBRARY--DISTR , , , Total 62, , , , February 8, :03 am Page 6 of 38

7 JURY COMMISSION - PAGE 5 SUPERVISORY--JURYCOMM , , FRINGES - COUNTY SOCIAL SECURITY OFFICE SUPPLIES--JURYCOMM , , POSTAGE--JURYCOMM , , TRAVEL--JURYCOMM Total , , February 8, :03 am Page 7 of 38

8 PROBATE COURT - PAGE 6 PROBATE COURT JUDGE REIMBURSEMENT 24, , , , PROBATE COURT FEES 1, , , , JUVENILE OFFICER REIMB , , SHOW CAUSE FEE Total 26, , , , ADMINISTRATIVE WAGES 3, , , , PERMANENT--PROBATE 5, , , , JUDGE--PROBATE 11, , , , JUVENILE OFFICER--PROBATE 2, , , , BAILIFF PROBATE COURT , , , COURTROOM COORDINATOR/BAILIFF , , , PART TIME CLERK 1, , , , LONGEVITY FRINGES - COUNTY , , , SOCIAL SECURITY 1, , , , HEALTH INSURANCE 8, , , , HEALTH INSURANCE BUY OUT , , RETIREMENT 3, , , , OFFICE SUP/PRINTING--PROBATE , , POSTAGE--PROBATE , , VISITING JUDGE AND STENO--PROBATE MEMBERSHIPS AND SUBSCRIPTIONS-PROBA , , , WITNESS FEES--PROBATE JURY FEES--PROBATE , , GUARDIAN FEES--PROBATE , , LEGAL--PROBATE , , , PUBLICATIONS--PROBATE TRANSCRIPTS--PROBATE PROCESS SERVICE--PROBATE LEGAL SERVICES - ATTORNEY CONTRACT 7, , , , TELEPHONE--PROBATE , , TRAVEL--PROBATE , , STATE TRAVEL--PROBATE , , February 8, :03 am Page 8 of 38

9 PROBATE COURT - PAGE 6 FURNITURE AND EQUIPMENT--PROBATE COMPUTER EQUIP--PROBATE , , , EQUIPMENT RENTAL - COPIER LEASE , Total 49, , , , February 8, :03 am Page 9 of 38

10 ELECTIONS - PAGE 7 ELECTION PROCESSING REVENUE 6, , , , ELECTION EQUIPMENT REVENUE , , Total 6, , , , BOARD OF CANVASSERS--ELECTIONS ELECTION COORDINATOR , , , FRINGES - COUNTY SOCIAL SECURITY RETIREMENT , , ELECTION SUPPLIES , , , POSTAGE--ELECTIONS MAINTENANCE CONTRACT , , CONTRACT SERVICES--ELECTIONS TRAVEL EXPENSE--ELECTIONS ELECTION NOTICES , EQUIPMENT--ELECTIONS , , Total , , , February 8, :03 am Page 10 of 38

11 CLERK - PAGE 8 COUNTY CLERK FEES 5, , , , Total 5, , , , SUPERVISORY--CLERK 3, , , , ADMINISTRATIVE--CLERK 3, , , , PERMANENT--CLERK 7, , , , LONGEVITY , , FRINGES - COUNTY , , SOCIAL SECURITY 1, , , , HEALTH INSURANCE 1, , , , HEALTH INSURANCE BUY OUT , , , RETIREMENT 7, , , , OFFICE SUPPLIES--CLERK , , POSTAGE--CLERK , COURT COLLECTION POSTAGE EQUIPMENT MAINTENANCE , , MEMBERSHIPS AND SUBSCRIPTIONS-CLERK CONTRACT SERVICES - COORDINATOR 1, , , , TELEPHONE EXPENSE--CLERK ADVERTISING EXPENSE EQUIPMENT RENTAL - COPIER LEASE , , OFFICE EQUIPMENT--CLERK Total 26, , , , February 8, :03 am Page 11 of 38

12 EQUALIZATION - PAGE 9 EQUALIZATION DEPT. REVENUE , , EQ DEPT--LANDS DIV REV GIS REVENUE Total , , SUPERVISORY--EQUAL 3, , , , PERMANENT--EQUAL 5, , , , LONGEVITY FRINGES - COUNTY , , SOCIAL SECURITY , , , HEALTH INSURANCE 4, , , , RETIREMENT 3, , , , OFFICE SUPPLIES--EQUAL POSTAGE--EQUAL VEHICLE OPERATING SUPPLIES--EQUAL GAS, OIL AND GREASE--EQUAL MEMBERSHIPS AND SUBSCRIPTIONS-EQUAL TELEPHONE EXPENSE--EQUAL ADVERTISING EXPENSE--EQUAL FLEET POLICY , EQUIPMENT RENTAL - COPIER LEASE , , TRAINING--EQUAL GIS EXPENSES , , TAX BILL PROCESSING , , , ASSESSMENT ROLL PROCESSING , , EQUIPMENT Total 17, , , , February 8, :03 am Page 12 of 38

13 INFORMATION TECHNOLOGY ROAD COMMISSION REIMBURSEMENT Total WAGES 3, , , , FRINGES - COUNTY SOCIAL SECURITY , , HEALTH INSURANCE 1, , , , RETIREMENT , , POSTAGE TELEPHONE EXPENSE Total 5, , , , February 8, :03 am Page 13 of 38

14 PROSECUTING ATTORNEY - 10 PROSECUTION RESTITUTION , , , Total , , , PROSECUTING ATTORNEY 5, , , , LEGAL ADVISOR: CO LEGAL/ORD ENF , , , PERMANENT WAGES 4, , , , ASSISTANT PROSECUTOR 3, , , , SPECIAL PROSECUTOR , , LONGEVITY FRINGES - COUNTY , , SOCIAL SECURITY 1, , , , HEALTH INSURANCE 1, , , , RETIREMENT 5, , , , OFFICE SUPPLIES--P-A , , POSTAGE--P-A MEMBERSHIPS--P-A , , RESEARCH SERVICES--P-A , , , WITNESS FEES--P-A , TRANSCRIPTS & OTHER SERVICES--P-A CONTRACT SVS - TECH SUPPORT , , WELFARE FRAUD EXPENSE TELEPHONE EXPENSE--P-A , EQUIPMENT RENTAL - COPIER LEASE , , OFFICE EQUIPMENT--P-A COMPUTER EQUIPMENT--P-A Total 23, , , , February 8, :03 am Page 14 of 38

15 P.A. COOP - 11 PA CO-OP REIMB , , , Total , , , SUPERVISORY-PROSECUTOR--P-A COOP , , , SUPERVISORY ASST PROSECUTOR-PA COOP , , , PERMANENT - STATE--PA COOP 2, , , , LONGEVITY FRINGES - COUNTY SOCIAL SECURITY , , , HEALTH INSURANCE BUY OUT , , RETIREMENT 1, , , , OFFICE SUPPLIES - COUNTY--PA COOP , POSTAGE--PA COOP , WITNESS FEES SERVICE OF PROCESS--PA COOP HEALTH SERVICES/BLOOD TESTING-PCOOP TELEPHONE - COUNTY--PA COOP TRAVEL EXPENSE--PA COOP Total 6, , , , February 8, :03 am Page 15 of 38

16 CRIME VICTIMS-12 VICTIM ADVOCATE GRANT REVENUE , , , CRIME VICTIMS RIGHTS WEEK Total , , , WAGES 2, , , , FRINGES - COUNTY SOCIAL SECURITY , , HEALTH INSURANCE 1, , , , RETIREMENT , , OFFICE SUPPLIES , , POSTAGE CRIME VICTIM RIGHTS WEEK TELEPHONE EXPENSE TRAVEL EXPENSE EQUIPMENT RENTAL - COPIER LEASE OFFICE EQUIPMENT , , Total 5, , , , February 8, :03 am Page 16 of 38

17 REGISTER OF DEEDS - 13 RECORDING FEES 10, , , , TRANSFER TAX 6, , , , Total 17, , , , SUPERVISORY--ROD 4, , , , PERMANENT--ROD 4, , , , LONGEVITY FRINGES - COUNTY , SOCIAL SECURITY , , , HEALTH INSURANCE 2, , , , HEALTH INSURANCE BUY OUT , , RETIREMENT 3, , , , OFFICE SUPPLIES--ROD , POSTAGE--ROD , MEMBERSHIPS AND SUBSCRIPTIONS--ROD CONTRACT SERVICES , , TELEPHONE EXPENSE--ROD EQUIPMENT RENTAL - COPIER LEASE , , REBINDING/PLAT , , MISC/UNDERGROUND STORAGE MICROFILM RECORD CONVERSION 1, , , Total 18, , , , February 8, :03 am Page 17 of 38

18 REMONUMENTATION - PAGE 14 STATE SURVEY & REMON , , Total , , ADMINISTRATIVE--REMON , , , CLERK ADM. FEES--REMON PEER REVIEW--REMON , , SERVICES--REMON , , MONUMENTATION--REMON 26, , , , SOCIAL SECURITY POSTAGE FIELD SUPPLIES--REMON Total 27, , , , February 8, :03 am Page 18 of 38

19 TREASURER - PAGE 15 TREASURER'S SERVICES , , FORFEITURE FEE REVENUE , , NSF Revenue Total , , , SUPERVISORY--TREAS 4, , , , PERMANENT--TREAS 7, , , , LONGEVITY , FRINGES - COUNTY , , SOCIAL SECURITY , , , HEALTH INSURANCE 4, , , , HEALTH INSURANCE BUY OUT , , RETIREMENT 3, , , , POSTAGE--TREAS , , , TELEPHONE EXPENSE--TREAS Total 21, , , , February 8, :03 am Page 19 of 38

20 COURTHOUSE & GROUNDS - 16 CUSTODIAN 2, , , , PART TIME CUSTODIAN WAGES 1, , , , CUSTODIAN / MAINT 3, , , , LONGEVITY OVERTIME , , , FRINGES - COUNTY , , , SOCIAL SECURITY , , , HEALTH INSURANCE 1, , , , RETIREMENT 1, , , , OFFICE SUPPLIES POSTAGE GAS, OIL AND GREASE UNIFORMS JANITORIAL SUPPLIES , , , CONTRACT SERVICES - OTIS , , , ATI MAINTENANCE CONTRACT , , TELEPHONE EXPENSE FLEET POLICY , , , UTILITIES 5, , , , UTILITIES (ANNEX) 1, , , , EQUIPMENT REPAIR & MAINTENANCE , , , BLDG GRNDS MAINT REP & SUP , , SNOW REMOVAL 2, , , , Total 21, , , , February 8, :03 am Page 20 of 38

21 DRAIN COMMISSIONER - 17 SUPERVISORY (PER DIEM)--DRAIN , , , FRINGES - COUNTY SOCIAL SECURITY HEALTH INSURANCE RETIREMENT , OFFICE SUPPLIES--DRAIN POSTAGE--DRAIN MEMBERSHIPS AND SUBSCRIPTIONS SPECIAL ASSESSMENT DIST-WHITNEY DRAIN Total , , , February 8, :03 am Page 21 of 38

22 SHERIFF DEPT. - PAGE 18 GRANT REVENUE FOR CARS , , DNA REVENUE SHERIFF DEPT FINGERPRINT REV/ SHERIFF DEPT SHERIFF'S SERVICES 1, , , , SEX OFFENDER REGISTRATION REVENUE SHERIFF DEPT DONATIONS RESTITUTION REIMBURSEMENTS Total 1, , , , SHERIFF 4, , , , UNDERSHERIFF 3, , , , DEPUTIES--SHERIFF 35, , , , DEPUTIES OVERTIME--SHERIFF 1, , , , GUN ALLOWANCE--SHERIFF , , , SHIF DIFF--SHERIFF , , PART TIME WAGES--SHERIFF , , CLERK--SHERIFF 5, , , , LONGEVITY , , FRINGES - COUNTY 4, , , , SOCIAL SECURITY 3, , , , HEALTH INSURANCE 27, , , , HEALTH INSURANCE BUY OUT , , , RETIREMENT 11, , , , COMMAND OFFICER RETIREMENT 5, , , , OFFICE SUPPLIES--SHERIFF , , TRAFFIC CODE BOOK SUPPLIES , POSTAGE--SHERIFF , GAS, OIL AND GREASE--SHERIFF 2, , , , UNIFORMS AND ACCESSORIES--SHERIFF , , , EQUIPMENT MAINTENANCE CONTRACTS 2, , , , EDUCATION PREMIUM--SHERIFF MEMBERSHIPS & SUBSCRIPTIONS/SHERIFF , , LEGAL--SHERIFF DRY CLEANING--SHERIFF February 8, :03 am Page 22 of 38

23 SHERIFF DEPT. - PAGE 18 BLOOD ALCOHOL ACCOUNT--SHERIFF TELEPHONE EXPENSE--SHERIFF , , TRAVEL EXPENSE--SHERIFF SHERIFF VEHICLES 3, , , , PROMOTIONAL FEES--SHERIFF FLEET POLICY , , , UTILITIES 1, , , , BLDG & GROUNDS MAINTENANCE , , , EQUIPMENT REPAIR & MAINT--SHERIFF , , VEHICLE REPAIRS--SHERIFF 7, , , , EQUIPMENT RENTAL - COPIER LEASE , , TRAINING--SHERIFF , , EQUIPMENT--SHERIFF , , Total 124, , ,302, , February 8, :03 am Page 23 of 38

24 ROAD PATROL - PAGE 19 ROAD PATROL , , Total , , PERMANENT--ROAD PATROL 4, , , , GUN ALLOWANCES SHIF DIF LONGEVITY ROAD PATROL OVERTIME , , FRINGES--ROAD PATROL , , , SOCIAL SECURITY , , , HEALTH INSURANCE 2, , , , RETIREMENT 1, , , , GAS, OIL AND GREASE--ROAD PATROL , , UNIFORMS--ROAD PATROL EDUCATION PREMIUM FLEET POLICY , , VEHICLE REPAIRS--ROAD PATROL 1, , , , Total 10, , , , February 8, :03 am Page 24 of 38

25 CRIMINAL JUSTICE REVENUES--CRIMINAL JUSTICE TRNG , , , Total , , , OTHER SUPPLIES--CRIM. JUSTICE TRNG , , TRAINING--CRIM JUSTICE , , Total , , February 8, :03 am Page 25 of 38

26 MARINE ENFORCEMENT - 23 CHARGES FOR SERVICES Total February 8, :03 am Page 26 of 38

27 CORRECTIONS DEPT - 27 BAIL BOND FEE , , , CONVEYING CONVICTS , , INMATE HOUSING BILLINGS 2, , , , REIMB MEDICAL CARE INMATES 4, , , , Out of County Inmate Reimbursement 20, , , , DETAINERS , , , DIVERTED FELONS 13, , , , EQUIPMENT SALES Total 40, , , , SUPERVISORY--CORRECTIONS 8, , , , JAIL OFFICERS--CORRECTIONS 51, , , , CLERK WAGES 2, , , , GUN ALLOWANCE SHIFF DIF--CORRECTIONS , , , COOK WAGES 4, , , , LONGEVITY , , OVERTIME WAGES--CORRECTIONS 3, , , , Part Time Wages--Corrections 5, , , , FRINGES - COUNTY 6, , , , SOCIAL SECURITY 5, , , , HEALTH INSURANCE 40, , , , HEALTH INSURANCE BUY OUT , , , RETIREMENT 10, , , , OFFICE SUPPLIES--CORRECTIONS , , , POSTAGE GAS, OIL AND GREASE , , , KITCHEN SUPPLIES--CORRECTIONS , , , FOOD SUPPLIES--CORRECTIONS 7, , , , OTHER SUPPLIES--CORRECTIONS , , , UNIFORMS--CORRECTIONS , , , INMATE CLOTHING--CORRECTIONS , , LAUNDRY SUPPLIES 1, , , , EQUIPMENT MAINTENANCE CONTRACTS 2, , , , February 8, :03 am Page 27 of 38

28 CORRECTIONS DEPT - 27 JANITORIAL SUPPLIES , , , EDUCATION PREMIUM--CORRECTIONS , MEMBERSHIPS AND SUBSCRIPTIONS-CORRE , , MEDICAL CONTRACT SVS (CHC) , , , DIVERTED FELON BILLING SERVICES , , HEALTH SERVICES- INMATE MEDICAL EXPENSE 1, , , , NEW HIRE PHYSICALS EMPLOYEE VACCINATIONS HEALTH SERVICES - DENTAL EXPENSE , , OUT OF COUNTY INMATE MEDICAL/RX 1, , , TELEPHONE EXPENSE--CORRECTIONS , , , TRAVEL EXPENSE--CORRECTIONS FLEET POLICY , , UTILITIES--CORRECTIONS 8, , , , BLDG & GROUNDS MAINTENANCE-CORRECTI 2, , , , EQUIPMENT REPAIR & MAINTENANCE-CORR , , VEHICLE REPAIRS , , EQUIPMENT RENTAL - COPIER LEASE , , , LIVE SCAN EXPENSE , , TRAINING--CORRECTIONS , , EQUIPMENT--CORRECTIONS , , Total 169, , ,995, ,377, February 8, :03 am Page 28 of 38

29 EMERGENCY MANAGEMENT - 29 EMGENCY MGT REVENUE 8, , , , GRANT , , Total 8, , , , OFFICE SUPPLIES--EMERGENCY POSTAGE--EMERGENCY EQUIPMENT MAINTENANCE , , MEMBERSHIPS AND SUBSCRIPTIONS-EMERG CONTRACT SERVICES 1, , , , HOMELAND SECURITY EXPENSE , , TRAVEL EXPENSE--EMERGENCY UTILITIES , , TRAINING--EMERGENCY OFFICE EQUIPMENT--EMERGENCY RESPONSE EQUIPMENT Total 2, , , , February 8, :03 am Page 29 of 38

30 ANIMAL CONTROL - PAGE 31 DOG LICENSES 1, , , , Total 1, , , , ANIMAL CONTROL OFFICER , , , FRINGES - COUNTY , SOCIAL SECURITY , OFFICE SUPPLIES--ANIMAL DOG LICENSE SUPPLIES POSTAGE , GAS, OIL AND GREASE--ANIMAL , , UNIFORMS--ANIMAL VETERINARY SERVICES TELEPHONE EXPENSE--ANIMAL FLEET POLICY , VEHICLE REPAIRS--ANIMAL , , ANIMAL DAMAGES - ANIMAL SOFTWARE SUPPORT FEE EQUIPMENT Total 1, , , , February 8, :03 am Page 30 of 38

31 MEDICAL EXAMINER - 32 MEDICAL EXAMINER SUPPLIES CONTRACT SERVICES - PATHOLOGIST , , , CONTRACT SERVICES - MEDICAL EXAMINER 1, , , , CONTRACT SERVICES - MEDICAL EXAM. INVESTIGATOR , , MEDICAL SERVICES (LABS/X-RAYS) -2, , , , UNCLAIMED PERSONS EXPENSE , , M.E. TRANSPORT FEES , , Total , , , February 8, :03 am Page 31 of 38

32 PLANNING COMMISSION - 37 PLANNING COMM. REVENUE , , , Total , , , SECRETARY--PLANNING , , OVERTIME--PLANNING , , COMM MEMBERS (PER DIEM)--PLANNING , , FRINGES - COUNTY SOCIAL SECURITY RETIREMENT , OFFICE SUPPLIES--PLANNING POSTAGE--PLANNING MEMBERSHIPS AND SUBSRCIPTIONS-PLAN LEGAL--PLANNING TELEPHONE EXPENSE--PLANNING TRAVEL EXPENSE--PLANNING ADVERTISING EXPENSE--PLANNING EQUIPMENT RENTAL - COPIER LEASE SCHOOLING & SEMINARS--PLANNING Total , , , February 8, :03 am Page 32 of 38

33 BUILDING DEPT BUILDING & ZONING 18, , , , ADDRESS REVENUE Total 18, , , , PERMANENT--B&Z 9, , , , LONGEVITY FRINGES - COUNTY , , , SOCIAL SECURITY , , , HEALTH INSURANCE 2, , , , HEALTH INSURANCE BUY OUT , , RETIREMENT 3, , , , OFFICE SUPPLIES--B&Z , , CODE BOOKS POSTAGE--B&Z GAS, OIL AND GREASE--B&Z , , MEMBERSHIPS AND SUBSCRIPTIONS--B&Z INSPECTOR LICENSE FEES CONTRACT SERVICES - SUBSTITUTE INSPECTOR TELEPHONE/CELLULAR--B&Z , , FLEET POLICY , , COMPUTERS--B&Z , , VEHICLE REPAIRS , , EQUIPMENT RENTAL - COPIER LEASE SCHOOLING & SEMINARS--B&Z PERMIT REFUNDS OFFICE EQUIPMENT Total 17, , , , February 8, :03 am Page 33 of 38

34 CONSTRUCTION BOARD OF APPEALS REVENUE--CONSTRUCTION B OF APPEALS Total CLERK OVERTIME SUPERVISORY (PER DIEM) SOCIAL SECURITY POSTAGE TRAVEL EXPENSE Total February 8, :03 am Page 34 of 38

35 ZBA - PAGE 40 ZONING BOARD OF APPEALS , Total , ZBA CLERK WAGES , , CLERK OVERTIME , , SUPERVISORY (PER DIEM)--ZBA , , FRINGES - COUNTY SOCIAL SECURITY RETIREMENT , OFFICE SUPPLIES--ZBA POSTAGE--ZBA ZBA TELEPHONE EXPENSE TRAVEL EXPENSE--ZBA ADVERTISING EXPENSE APPLICATION FEE REFUNDS Total , , , February 8, :03 am Page 35 of 38

36 APPROPRIATIONS - PAGE 41 LEGAL - LAW SUITS , , , LEGAL UNIONS , , CONTINGENCY 24, , , , DUE TO JAIL BOND DEBT , , , DUE TO COA - SENIOR SERVICES MILLAGE , , AIRPORT , , , AUSABLE MENTAL HEALTH , , SUBSTANCE ABUSE , , , DISTRICT HEALTH DEPT # , , , CHILD CARE , , APPROPRIATION , , DEPT OF HUMAN SERVICES , , SOLDIERS AND SAILORS , , LAW LIBRARY , , NETWORK SOFTWARE/HARDWARE , , , COUNTY AUDIT 16, , , , FRIEND OF THE COURT , , Total 41, , ,161, ,938, February 8, :03 am Page 36 of 38

37 COUNTY GENERAL - PAGE 42 FRINGES - MI Claim Tax Assessment , , OFFICE SUPPLIES , , , WEB PAGE HOSTING FEE M.E.R.S. TRIO EXPENSE , , OTHER SERVICE CONTRACTS 1, , , , TELEPHONE EXPENSE EQUIPMENT RENTAL - COPIER LEASE , , , BANK CHARGES , Total 1, , , , February 8, :03 am Page 37 of 38

38 INSURANCE & BONDS - 43 FRINGES - COUNTY , , SOCIAL SECURITY , , POSTAGE MULTI POLICY , , , ERRORS & OMMISIONS , , UMBRELLA , , , NOTARY BONDS , , LONG/SHORT TERM BONDS , , , SELF INSURANCE ACCOUNT , , RETIREE BENEFIT (OPEB) EXPENSE 2, , , , Total 1, , , , Total GENERAL OPERATING FUND 251, ,177, ,048, ,871, Total GENERAL OPERATING FUND 671, ,704, ,048, ,344, CHANGE IN FUND EQUITY -420, , , Report Filter Criteria : Computed by dividing Y-T-D by amount Year To Print: 2018 Month To Print: January Fund Code Range: 101 GENERAL OPERATING FUND to 101 GENERAL OPERATING FUND February 8, :03 am Page 38 of 38

Preliminary Budget Worksheet

Preliminary Budget Worksheet Preliminary Worksheet Revenues 2014 Actual 2015 Actual 2015 Preliminary 2016 PRIMARY CURRENT TAXES 4,478,661.49 4,518,634.57 4,403,944.00 4,488,087.00 101-000-403.000 DELINQUENT TAXES 0.00 0.00 0.00 0.00

More information

,000, ,000, ,000, , , , Property Taxes - Prior

,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 information

YAMHILL COUNTY BUDGETARY REVENUE AND EXPENSE WORKSHEET % OF YEAR = 0% FOR FISCAL YEAR ENDING JUNE

YAMHILL COUNTY BUDGETARY REVENUE AND EXPENSE WORKSHEET % OF YEAR = 0% FOR FISCAL YEAR ENDING JUNE BUDGET - Initial - 2019-2020 DISTRICT ATTORNEY 89814 313137 289615 411271.47 0-018-301.01 BEGINNING BALANCE 256,454 21961 18786 18786 23477.42 0-018-301.15 BB DONATIONS 18,591 129782 95655 3554 82907.31

More information

TOWN OF JAMESTOWN TOWN COUNCIL RECOMMENDED BUDGET 2014/2015

TOWN 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

:23 PM CITY OF DUNCAN PAGE: 1 BUDGET PRESENTATION AS OF: DECEMBER 31ST, General Fund FINANCIAL SUMMARY

: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 information

Expenditure Status Report

Expenditure Status Report 1 101 VETERANS' RELIEF.508.10.00.00 RESERVED ENDING CASH & INVEST 38,493.00 00 0.00 0.00 00 0.00 38,493.00 0.00 010.565.20.11.01 VETERAN RELIEF ASSISTANT 39,497.00 00 0.00 3,147.00 00 9,217.50 30,279.50

More information

BFMEXMTH 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 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 information

:47 PM HUTCHINSON COUNTY PAGE: 1 REVENUE REPORT (UNAUDITED) AS OF: SEPTEMBER 30TH, GENERAL FUND % OF YEAR COMPLETED: 100.

:47 PM HUTCHINSON COUNTY PAGE: 1 REVENUE REPORT (UNAUDITED) AS OF: SEPTEMBER 30TH, GENERAL FUND % OF YEAR COMPLETED: 100. 10-05-2017 03:47 PM HUTCHINSON COUNTY PAGE: 1 10 -GENERAL FUND 10-310-1100 AD VALOREM TAXES, CURRENT 11,968,896 25,632.30 11,807,777.04 0.00 161,119.22 98.65 10-310-1101 AD VALOREM TAXES, DELINQUEN 150,000

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

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

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

CITY OF OSAGE BEACH. Financial Statements

CITY OF OSAGE BEACH. Financial Statements CITY OF OSAGE BEACH Financial Statements June 30, 2018 CASH AND INVESTMENTS BY FUND June 30, 2018 GENERAL FUND 10-100000 CASH AND INVESTMENTS 1,966,171 10-100050 SPECIAL POLICE PROJECTS 5,321 10-100141

More information

October 2018 Monthly Financial Statements

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 information

Lake Township Proposed Budget Fiscal Year

Lake 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 information

ORANGE COUNTY, TEXAS

ORANGE 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 information

IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO DEC 2018

IBERIA 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 information

COLUMBIA COUNTY ADOPTED BUDGET FOR THE FISCAL YEAR

COLUMBIA COUNTY ADOPTED BUDGET FOR THE FISCAL YEAR COLUMBIA COUNTY ADOPTED BUDGET FOR THE FISCAL YEAR 2011-2012 BEGINNING JULY 1, 2011 General Fund COLUMBIA COUNTY BUDGET FISCAL YEAR 2011-2012 100-00 General Fund Revenue 1 100-01 Board of Commissioners

More information

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

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

IBERIA PARISH GOVERNMENT GENERAL FUND FROM JAN 2018 TO JUNE 2018

IBERIA 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 information

CITY OF OSAGE BEACH. Financial Statements

CITY 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 information

FINAL BUDGET. Page: 1 10/3/2017 9:38 am Budget Percent Change Fund: GENERAL FUNDS Revenues Dept: 000 GENERAL REVENUES.

FINAL BUDGET. Page: 1 10/3/2017 9:38 am Budget Percent Change Fund: GENERAL FUNDS Revenues Dept: 000 GENERAL REVENUES. Yr Next Page: 1 Fund: 101 - GENERAL FUNDS 403.000 CURRENT PROPERTY TAX 1,717,440 1,734,442 1,734,442 1,717,440-0.98 403.100 TAX ADJMT - PREVIOUS FY 13,158 0 0 0 0.00 403.500 SUMMER PROPERTY TAX PENALTY

More information

Town of Williamston Revenue & Expense - Detail January 31, 2019 Revenues

Town 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 information

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (91,467.68)

Total 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 information

SENECA COUNTY NEW YORK 2016 ADOPTED BUDGET

SENECA 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 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

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

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (32,464.57)

Total 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 information

FINAL BUDGET FY16/17

FINAL BUDGET FY16/17 Next Page: 1 Fund: 101 - GENERAL FUNDS 403.000 CURRENT PROPERTY TAX 1,717,440 1,717,440 1,717,440 0-100.00 403.100 TAX ADJMT - PREVOUS FY 13,158 0 0 0 0.00 403.500 SUMMER PROPERTY TAX PENALTY 7,724 10,000

More information

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual

Town 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 information

2019 Master Tax Budget

2019 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

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

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

GRAND TRAVERSE COUNTY B U D G E T D E T A I L

GRAND TRAVERSE COUNTY B U D G E T D E T A I L 101 GENERAL FUND 0 0 0 NON - DEPARTMENTAL 401.00 FUND BALANCE FORWARD 0.00 625,000.00 0.00 625,000.00 625,000.00 625,000.00 403.00 CURRENT TAX 20,740,342.96 20,650,000.00 20,914,273.47 21,056,453.00 21,056,453.00

More information

Cochran County, Texas Proposed Budget 2018

Cochran County, Texas Proposed Budget 2018 Cochran County, Texas Proposed Budget 2018 This budget will raise $257,424 or 7.6% more revenue from property taxes than last year's budget. The property tax revenue to be raised from new property added

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

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

Fiscal Year Budget

Fiscal 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 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

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2010 Through 12/31/2010. Current Year Actual Prior Year Actual

Town 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 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

2019 Master Tax Budget

2019 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

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

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

GREEN LAKE COUNTY 2017 BUDGET

GREEN LAKE COUNTY 2017 BUDGET GREEN LAKE COUNTY 2017 BUDGET INDEX - GREEN LAKE COUNTY - 2017 BUDGET Index---------------------------------------------------------------------------------- --------------- ------------ i Expenditures

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

Cochran County, Texas Proposed Budget 2017

Cochran County, Texas Proposed Budget 2017 Cochran County, Texas Proposed Budget 2017 This budget will raise less revenue from property taxes than last year's budget. The property tax revenue to be raised from new property added to the tax roll

More information

County of Otsego Tentative Budget

County of Otsego Tentative Budget County of Otsego 2017 Tentative Budget Contents A-General Fund-Appropriations 9 D-County Road Fund-Appropriations 37 S-Worker's Compensation-Appropriations 40 CD-Special Grants Fund Appropriations 36

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

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

County of Otsego Tentative Budget

County of Otsego Tentative Budget County of Otsego 2018 Tentative Budget Contents A-General Fund-Appropriations 7 D-County Road Fund-Appropriations 30 S-Worker's Compensation-Appropriations 33 CD-Special Grants Fund Appropriations 29

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

UxÇàÉÇ VÉâÇàç Washington

UxÇàÉÇ 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 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

Cochran County, Texas. Proposed Budget

Cochran County, Texas. Proposed Budget Cochran County, Texas Proposed Budget 2010 TABLE OF CONTENTS County Officials................................................... 1 Budget Letter..................................................... 2 Estimated

More information

Amount Collected YTD 5/31/ /2016 Projected Year End

Amount 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 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

NAVARRO COUNTY, TEXAS BUDGET FOR THE FISCAL YEAR ENDING SEPTEMBER 30, 2016 TABLE OF CONTENTS INTRODUCTORY SECTION

NAVARRO COUNTY, TEXAS BUDGET FOR THE FISCAL YEAR ENDING SEPTEMBER 30, 2016 TABLE OF CONTENTS INTRODUCTORY SECTION NAVARRO COUNTY, TEXAS BUDGET FOR THE FISCAL YEAR ENDING SEPTEMBER 30, 2016 TABLE OF CONTENTS INTRODUCTORY SECTION Budget Certificate... Order Adopting the Budget for Fiscal Year 2016... Order Adopting

More information

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008

CSU 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 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

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

Bandera County, Texas

Bandera County, Texas Bandera County, Texas 2017-2018 Adopted Budget Bandera County Revenues 9/29/2017 10:49:59 Revenue Budget Worksheet GL7A1R-V08.04 PAGE 1 GENERAL FUND COUNTY-WIDE REVENUES 10.0.31011 AD VALOREM

More information

CITY OF EAST TAWAS Budget

CITY 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 information

**BUDGET ANALYSIS USAGE REPORT ** ASSET, INCOME, & EXPENSE ACCOUNTS PAGE 2 REPORTING FUND: 0010 GENERAL FUND EFFECTIVE MONTH GENER

**BUDGET ANALYSIS USAGE REPORT ** ASSET, INCOME, & EXPENSE ACCOUNTS PAGE 2 REPORTING FUND: 0010 GENERAL FUND EFFECTIVE MONTH GENER 10-06-2017**BUDGET ANALYSIS USAGE REPORT ** ASSET, INCOME, & EXPENSE ACCOUNTS PAGE 1 REPORTING FUND: 0010 GENERAL FUND EFFECTIVE MONTH - 10 0100 CASH ACCOUNTS 0100 PAYROLL CLEARING ACCOUNT 0.00 0.00 0.00

More information

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 13, 2018

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 13, 2018 Fiscal Year 2018 2019 10 REVENUE 100 Oper Trans In 120 1125 Fund 25 Transfer In 44,900.00 1127 Fund 27 Transfer In 91,269.00 100 Oper Trans In Total 136,169.00 200 Local Revenues 210 1211 Property taxes

More information

Bandera County, Texas

Bandera County, Texas Bandera County, Texas 2018-2019 Proposed Budget Bandera County Revenues 7/26/2018 15:58:56 Revenue Budget Worksheet GL7A1R-V08.08 PAGE 1 GENERAL FUND COUNTY-WIDE REVENUES 10.0.31011 AD VALOREM

More information

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008

CSU 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 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

5,288, ,288, ,790, , , ,500,

5,288, ,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 information

EAST KINGSTON SCHOOL DISTRICT BUDGET SUMMARY FY

EAST 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 information

Department: County Counsel FY Proposed Budget

Department: County Counsel FY Proposed Budget Department: County Counsel FY 2018-2019 Proposed Budget Department Mission: The mission of the Klamath County Counsel s office is to provide Klamath County with the best legal support possible to achieve

More information

Town of Williamston Trial Balance

Town 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 information

R 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%

R 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 information

Checking private survey maps for compliance with Oregon statutes and file them in the Surveyor s Office as public records.

Checking 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 information

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 19, 2017

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 19, 2017 10 Revenue 200 Local Revenues 1211 Property taxes 76,521,402.00 1213 Mobile home taxes 180,000.00 1262 Resale revenues 147,000.00 1278 Athletic gate receipts 140,000.00 1280 Interest income 2,000.00 1281

More information

Administrative Services

Administrative Services Administrative Services Projection Salaries & Employee Benefits 3,106,188 3,216,126 1,717,510 1,879,586 3,597,096 1,953,823 1,711,096 3,664,919 Materials & Supplies 48,950 54,383 40,833 46,147 86,980 37,013

More information

HAMBURG TOWNSHIP FINANCE CONTROL BOOK

HAMBURG 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

OPERATING FUND BUDGET AMENDMENT

OPERATING FUND BUDGET AMENDMENT 2017-18 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF PROJECTED REVENUE REVENUE AMENDED AMENDED REVENUE #9 REVENUE #10 AMOUNT % FEDERAL SOURCES 3121 IMPACT AID 694,794 478,352 (216,442)

More information

OPERATING FUND BUDGET AMENDMENT

OPERATING FUND BUDGET AMENDMENT 2018-19 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF PROJECTED REVENUE REVENUE ADOPTED AMENDED REVENUE REVENUE #1 AMOUNT % FEDERAL SOURCES 3121 IMPACT AID 694,794.00 694,794 0 0.00 3202

More information

OPERATING FUND BUDGET AMENDMENT

OPERATING FUND BUDGET AMENDMENT 2017-18 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF SEPTEMBER 30, 2017 PROJECTED REVENUE SEPTEMBER 30, 2017 REVENUE ADOPTED AMENDED REVENUE REVENUE #1 AMOUNT % FEDERAL SOURCES 3121 IMPACT

More information

IFM/Access Budgetary Worksheet. Adopted

IFM/Access Budgetary Worksheet. Adopted A1010.1000 Common Council Personnel Services 25,380.00.1 Subtotals: 25,380.00 1 of 31 A1010.4022 Public Relations 450.00 A1010.4036 Schools/Seminars 450.00.4 Subtotals: 900.00 1000 Department totals: 26,280.00

More information

GRAND HAVEN CHARTER TOWNSHIP BOARD MONDAY, JULY 27, 2015

GRAND 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 information

County of Otsego Adopted Budget

County of Otsego Adopted Budget County of Otsego 2014 Adopted Budget Contents A-General Fund-Appropriations 11 D-County Road Fund-Appropriations 36 S-Worker's Compensation-Appropriations 40 CD-Special Grants Fund Appropriations 35

More information

City of Brook Park, OH Revenue Report

City 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 information

City of Brook Park, OH Revenue Report

City 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 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

FORCAST FUTURE BUDGETS Description 2013 Budget 2013 Actual 2014 Budget *2014 Actual

FORCAST 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 information

RESOLUTION 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 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 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

Expenditure Report - Current Year Only

Expenditure 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 information

Candia School District

Candia School District Function Account Number Description 17-18 Actuals 17-18 18-19 Board 1100 21110010200 5112 REG ED TEACHER SALARIES 1,388,367.13 1,416,166.68 1,408,143.80 1,416,290.00 1,416,290.00 1,416,290.00 8,146.20

More information

BFMEXMTD 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 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 information

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

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Law Library FY 2016 Proposed Budget Department Mission: The Lloyd De Lap Klamath County Law Library is dedicated to providing legal research material to members of the bar and the community

More information

2018 Levy / Budget Documents

2018 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 information

ANNUAL BUDGET. November 14, An ordinance making appropriations for all corporate purposes for the COUNTY OF JERSEY, ILLINOIS for the

ANNUAL BUDGET. November 14, An ordinance making appropriations for all corporate purposes for the COUNTY OF JERSEY, ILLINOIS for the ANNUAL BUDGET November 14, 2017 An ordinance making appropriations for all corporate purposes for the COUNTY OF JERSEY, ILLINOIS for the fiscal year commencing on the 1st day of December 2017 and ending

More information

City of Brook Park, OH Revenue Report

City 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 information

City of Rocky River - Revenue Report for the month of October 2018 and Year-to-Date

City of Rocky River - Revenue Report for the month of October 2018 and Year-to-Date 110.000.411500 GENERAL-LEGAL AID $500.00 $0.00 $0.00 $500.00 0.00% 110.000.411700 GENERAL-SMALL CLAIMS 65,000.00 2,491.01 62,123.67 2,876.33 95.60% 110.000.411800 GENERAL-COURT MISC 6,000.00 85.75 5,801.50

More information

City of Rocky River - Revenue Report for the month of November 2018 and Year-to-Date

City of Rocky River - Revenue Report for the month of November 2018 and Year-to-Date 110.000.411500 GENERAL-LEGAL AID $500.00 $0.00 $0.00 $500.00 0.00% 110.000.411700 GENERAL-SMALL CLAIMS 65,000.00 6,078.69 68,202.36 (3,202.36) 104.90% 110.000.411800 GENERAL-COURT MISC 6,000.00 263.97

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

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