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

Size: px
Start display at page:

Download ",000, ,000, ,000, , , , Property Taxes - Prior"

Transcription

1 General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/25/ :34AM General Fund 1000 Non-Departmental R10 Property Taxes 8,297, ,477, ,354, Property Taxes - Current ,000, ,000, ,000, , , , Property Taxes - Prior , , , ,854, ,072, ,854, Property Taxes Totals: ,500, ,500, ,500, R11 Other Taxes 20, , Tax Offsets 151, , , Franchise Fees - SO Cable TV , , , , , , Other Taxes Totals: , , , R30 Charges for Service Charges for Service Copies 11, , Rental Income 11, , Charges for Service Totals: 0.00 R40 Other Local Revenue Miscellaneous Donations Other Local Revenue Totals: 0.00 R41 Interest 42, , Investments - Interest On 42, , Interest Totals: 0.00 R42 Sale of Capital Assets , Sales - Surplus Property GL-Budget Analysis (4/25/ :34 AM) Page 1

2 , Sale of Capital Assets Totals: 0.00 R50 Federal Government 893, , , PILT ,900, , , , , , O&C Land Grant , , , , , , Fish & Wildlife , , , ,730, ,276, ,346, Federal Government Totals: ,412, ,422, ,422, R51 State of Oregon 244, , , State Board of Forestry , , , , , , Small Rail Car , , , , , , Taxes - Electric Coop , , , , , , Taxes - Cigarette , , , , , , Licenses - Amusement , , , , , , Revenues - Liquor , , , Revenues - Marijuana 797, , , State of Oregon Totals: , , , R60 Debt Proceeds Repayments - Principal Debt Proceeds Totals: 0.00 R61 Interfund Loan Proceeds , Interfund Loan Procceds , Interfund Loan Proceeds Totals: 0.00 R70 Interfund Transfers Trans - Fund Closures Trans - PERS Reserve , Trans - Treasurer Trans - Property Sales Trans - Risk Management Trans - District Attorney 32, , Trans - Justice Court 2, Trans - Health Dept 35, , Interfund Transfers Totals: , GL-Budget Analysis (4/25/ :34 AM) Page 2

3 R90 Fund Balances 6,035, ,648, ,800, Beginning Fund Balance ,200, ,600, ,959, ,035, ,648, ,800, Fund Balances Totals: ,200, ,600, ,959, ,680, ,544, ,920, REVENUES TOTALS: ,078, ,488, ,037, E10 Personnel Services Salaries and Wages Workmans Compensation Tax Personnel Services Totals: 0.00 E11 Interdepartmental Charges Workmans Compensation Interdepartmental Charges Totals: 0.00 E20 Material and Services Special Projects Community Lounge Sr Citizen Council Humane Society - Large Animal Videotaping Expense 6, , , Donations , , , , , , Dues , , , Fees , Interest Expense Distribution to District ,500, ,500, ,500, Soil Cons Sec Grant Predatory Animal Control , Special Assessments , , , Irrigation Taxes (8.38) Operating Expenses Refunds Building Maint & Repair Travel & Training Utilities - Gas GL-Budget Analysis (4/25/ :34 AM) Page 3

4 Utilities - Water & Sewer Utilities - Electricity , , , Telephone 76, , , Material and Services Totals: ,578, ,578, ,528, E21 Interdepartmental Charges Internal Services 65, , , Facility Services , , , Tech Maint Hardware Chg Tech Maint User Chg 7, , , Risk Management , , , , , , Insurance Liability , , , Fees - Internal Contract Services - Internal , , , , , , Interdepartmental Charges Totals: , , , E30 Capital Outlay Computer Equipment Communications Equipment Facilitites Improvement Capital Outlay Totals: 0.00 E41 Interdepartmental Charges , , Interfund Loan Principal Interfund Loan Interest , , Interdepartmental Charges Totals: 0.00 E70 Interfund Transfers Trans - Equipment Reserve Trans - Agency Funds 6, , Trans - Treasurer 966, , ,066, Trans - Assessor ,033, ,033, , , , , Trans - Tax Collector , , , , , , Trans - Clerk , , , , , , Trans - Commissioners , , , GL-Budget Analysis (4/25/ :34 AM) Page 4

5 12, , , Trans - Surveyor , , , Trans - County Counsel Trans - Finance Trans - Information Technology , Trans - Technology Maintenance 1,143, ,139, ,407, Trans - District Attorney ,352, ,352, ,362, Trans - Justice Court 6,757, ,364, ,919, Trans - Sheriff ,622, ,400, ,545, Trans - Sheriff Admin Trans - Sheriff Patrol Trans - Sheriff Jail Trans - Sheriff Civil Trans - S&R Operations Trans - Sheriff Court Security 1,090, ,147, ,295, Trans - Juvenile ,255, ,255, ,285, Trans - Dog Control 81, , , Trans - Emergency Services , , , , , , Trans - State Courts , , , , Trans - Weed Control 60, , , Trans - Health Service , , , , Trans - Veterans 2, Trans - Library Operating Trans - Museum Trans - Fairgrounds 77, , Trans - CDD , Trans - Planning , Trans - Code Enf Violations , Trans - Economic Development 80, , , Trans - Water Master , , , Trans - OSU Extension Trans - Experiment Station 149, Trans - Extension GL-Budget Analysis (4/25/ :34 AM) Page 5

6 11,868, ,413, ,488, Interfund Transfers Totals: ,017, ,808, ,923, E80 Contigencies , Operating Contingency , , , , Contigencies Totals: , , , E81 Fund Balance & Reserves ,926, Reserve Future Expenditures ,935, ,049, ,926, Fund Balance & Reserves Totals: ,935, ,049, E90 Unappropriated Fund Balance 5,648, ,008, Unappropriated Fund Balance 5,648, ,008, Unappropriated Fund Balance Total ,680, ,544, ,920, EXPENDITURES TOTALS: ,078, ,488, ,037, ,680, ,544, ,920, DEPARTMENT REVENUES ,078, ,488, ,037, ,680, ,544, ,920, DEPARTMENT EXPENSES ,078, ,488, ,037, Non-Departmental Totals: 17,680, ,544, ,920, FUND REVENUES ,078, ,488, ,037, ,680, ,544, ,920, FUND EXPENSES ,078, ,488, ,037, General Fund Totals: GL-Budget Analysis (4/25/ :34 AM) Page 6

7 17,680, ,544, ,920, ,078, ,488, ,037, REPORT REVENUES 17,680, ,544, ,920, REPORT EXPENSES ,078, ,488, ,037, REPORT TOTALS: GL-Budget Analysis (4/25/ :34 AM) Page 7

8 General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:32PM PERS Holding 1000 Non-Departmental R40 Other Local Revenue Miscellaneous Other Local Revenue Totals: 0.00 R41 Interest 1, Investments - Interest On , Interest Totals: R70 Interfund Transfers Trans - General Non Dept Trans - Sheriff Admin Trans - Sheriff Patrol Trans - Sheriff Corrections Trans - Sheriff Civil Trans - Sheriff Marine Trans - Sheriff Search Rescue Trans - Sheriff Crt Faci Secur Trans - Community Corrections Interfund Transfers Totals: 0.00 R90 Fund Balances 210, , , Beginning Fund Balance , , , , , Fund Balances Totals: , , , , , REVENUES TOTALS: , , E10 Personnel Services GL-Budget Analysis (4/23/2018-2:32 PM) Page 1

9 Retirement - PERS Retirement - PERS RHIA Personnel Services Totals: E20 Material and Services Operating Expenses Material and Services Totals: 0.00 E70 Interfund Transfers Trans - General Non Dept , Trans - Marine , Trans - S&R Operations , Trans - Sheriff Court Security , Trans - Klamath Corr , Interfund Transfers Totals: , E80 Contigencies , Operating Contingency , , Contigencies Totals: , E81 Fund Balance & Reserves , Reserve Future Expenditures , , Fund Balance & Reserves Totals: , E90 Unappropriated Fund Balance 211, , Unappropriated Fund Balance 211, , Unappropriated Fund Balance Total , , , EXPENDITURES TOTALS: , , , , , DEPARTMENT REVENUES , , , , , DEPARTMENT EXPENSES , , Non-Departmental Totals: GL-Budget Analysis (4/23/2018-2:32 PM) Page 2

10 211, , , FUND REVENUES , , , , , FUND EXPENSES , , PERS Holding Totals: 211, , ,50 213, , REPORT REVENUES 211, , , REPORT EXPENSES , , REPORT TOTALS: GL-Budget Analysis (4/23/2018-2:32 PM) Page 3

11 General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:01PM Internal Services 1000 Non-Departmental R20 Licenses, Fees and Permits Fees - Surveyor Licenses, Fees and Permits Totals: 0.00 R30 Charges for Service Reimbursements Charges for Service Totals: 0.00 R31 Interdepartmental Charges 2,545, ,688, ,845, Internal Service Charges ,972, ,972, ,972, Steering Committee User Fees 2,545, ,688, ,845, Interdepartmental Charges Totals: ,972, ,972, ,972, R40 Other Local Revenue , Miscellaneous Donations , Other Local Revenue Totals: 0.00 R41 Interest 4, , , Investments - Interest On , , , , , , Interest Totals: , , , R42 Sale of Capital Assets Sales - Surplus Property Sale of Capital Assets Totals: 0.00 R70 Interfund Transfers Trans - General Non Dept GL-Budget Analysis (4/23/2018-2:01 PM) Page 1

12 Trans - Property Sales Trans - Surveyor Corner Restor Trans - Administration Trans - Facility Services Trans - Risk Management Trans - District Attorney Trans - Sheriff Marine Trans - Community Corrections Trans - Dog Control Trans - Public Works Trans - Weed Control Trans - Solid Waste Trans - Health Dept Trans - Commission Child Famil Trans - MH Dept Trans - Veterans Trans - Library Trans - Law Library Trans - Museum Trans - Museum Reserve Trans - Park Trans - Fair Grounds Trans - Building Trans - Tourism Compet Grants Interfund Transfers Totals: 0.00 R90 Fund Balances 772, , , Beginning Fund Balance , , , , , , Fund Balances Totals: , , , ,322, ,463, ,290, REVENUES TOTALS: ,476, ,476, ,476, E10 Personnel Services Salaries and Wages GL-Budget Analysis (4/23/2018-2:01 PM) Page 2

13 Workmans Compensation Tax Personnel Services Totals: 0.00 E11 Interdepartmental Charges Workmans Compensation Interdepartmental Charges Totals: 0.00 E20 Material and Services Audit Fees E Mail Services Interest Expense Operating Expenses Telephone Material and Services Totals: 0.00 E70 Interfund Transfers Trans - Equipment Reserve Trans - Treasurer Trans - Tax Collector Trans - Commissioners 147, , , Trans - General Admin , , , , , , Trans - Human Resources , , , Trans - Risk Management 471, , , Trans - County Counsel , , , , , , Trans - Finance , , , , , , Trans - Information Technology , , , , , , Trans - GIS , , , , , , Trans - Multimedia , , , ,604, ,800, ,897, Interfund Transfers Totals: ,000, ,021, ,907, E80 Contigencies , Operating Contingency , , , , Contigencies Totals: , , , E81 Fund Balance & Reserves , Reserve Future Expenditures , , , GL-Budget Analysis (4/23/2018-2:01 PM) Page 3

14 , Fund Balance & Reserves Totals: , , , E90 Unappropriated Fund Balance 718, , Unappropriated Fund Balance 718, , Unappropriated Fund Balance Total ,322, ,463, ,290, EXPENDITURES TOTALS: ,476, ,476, ,476, ,322, ,463, ,290, DEPARTMENT REVENUES ,476, ,476, ,476, ,322, ,463, ,290, DEPARTMENT EXPENSES ,476, ,476, ,476, Non-Departmental Totals: 3,322, ,463, ,290, FUND REVENUES ,476, ,476, ,476, ,322, ,463, ,290, FUND EXPENSES ,476, ,476, ,476, Internal Services Totals: 3,322, ,463, ,290, ,476, ,476, ,476, REPORT REVENUES 3,322, ,463, ,290, REPORT EXPENSES ,476, ,476, ,476, REPORT TOTALS: GL-Budget Analysis (4/23/2018-2:01 PM) Page 4

15 General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/25/ :36AM Equipment Reserve 1000 Non-Departmental R20 Licenses, Fees and Permits Fees - Surveyor Licenses, Fees and Permits Totals: 0.00 R30 Charges for Service Settlements - Insurance Charges for Service Totals: 0.00 R31 Interdepartmental Charges Steering Comm Hardware Fees Steering Committee User Fees Interdepartmental Charges Totals: 0.00 R40 Other Local Revenue Miscellaneous Donations Other Local Revenue Totals: 0.00 R41 Interest 4, , Investments - Interest On Interfund Loan Interest 4, , Interest Totals: 0.00 R42 Sale of Capital Assets Sales - Surplus Property Sale of Capital Assets Totals: 0.00 R61 Interfund Loan Proceeds GL-Budget Analysis (4/25/ :36 AM) Page 1

16 115, , , Interfund Loan Proceeds 115, , , Interfund Loan Proceeds Totals: 0.00 R70 Interfund Transfers Trans - General Non Dept Trans - Internal Serv Non Dept Trans - Equipment Reserve 89, , , Trans - Assessor , , Trans - Tax Collector , , , , Trans - Property Sales Trans - Clerk Trans - Commissioners Trans - Surveyor Trans - Surveyor Corner Restor Trans - Administration Trans - Human Resources Trans - County Counsel Trans - Finance Trans - Information Technology Trans - Facility Services Trans - Risk Management , , Trans - Sheriff , , , Trans - Sheriff Patrol 11, , Trans - Sheriff Corrections 17, , Trans - Sheriff Civil Trans - Juvenile Trans - Community Corrections Trans - Dog Control 3, , , Trans - Emergency Management , , Trans - Public Works Trans - Weed Control Trans - Solid Waste Trans - Health Dept GL-Budget Analysis (4/25/ :36 AM) Page 2

17 Trans - Commission Child Famil Trans - MH Dept Trans - MH Admin Trans - MH MED-COM Support Trans - MH MRDD Case Mgt Trans - Veterans Trans - Library Trans - Law Library Trans - Museum Trans - Museum Reserve Trans - Park Trans - Planning Trans - Building Trans - Onsite Trans - Code Enforcement Trans - Water Master Trans - OSU Extension Trans - Field Research 211, ,063, , Interfund Transfers Totals: , , R90 Fund Balances 619, , , Beginning Fund Balance , , , , , Fund Balances Totals: , , , ,769, , REVENUES TOTALS: , , E10 Personnel Services Salaries and Wages Workmans Compensation Tax Personnel Services Totals: 0.00 E11 Interdepartmental Charges Workmans Compensation Interdepartmental Charges Totals: 0.00 E20 Material and Services GL-Budget Analysis (4/25/ :36 AM) Page 3

18 Contract Services Hardware Maintenance Equipment Office Equipment Computer Equipment Equipment Maint & Repair Supplies - Other Staff Travel & Training Telephone Material and Services Totals: 0.00 E30 Capital Outlay Equipment , , Office Equipment Computer Equipment Computer Software 192, , , Vehicles Other , , Heavy Equipment Facilities Improvement , , , , , Capital Outlay Totals: , , E40 Debt Service Note Payable Principal Debt Service Totals: 0.00 E41 Interdepartmental Charges 115, , Interfund Loan Principal 115, , Interdepartmental Charges Totals: 0.00 E70 Interfund Transfers Trans - Internal Services Fund Trans - Building Reserve , Trans - Assessor 30, Trans - Clerk Trans - Surveyor GL-Budget Analysis (4/25/ :36 AM) Page 4

19 Trans - Maintenance Trans - Sheriff Trans - Sheriff Patrol , Trans - Sheriff Civil 23, Trans - Juvenile Trans - Klamath Corr Trans - Dog Control Trans - Public Works Trans - Weed Control Trans - Solid Waste Trans - Landfill Site Reserve Trans - Health Service Trans - CCF Trans - Mental Health Trans - MH MRDD Case Mgt Trans - Veterans Trans - Library Reserve Trans - Law Library Trans - Museum Trans - Museum Reserve Trans - Parks Trans - CDD Trans - OSU Extension 53, , , Interfund Transfers Totals: 0.00 E80 Contigencies , Operating Contingency , , , Contigencies Totals: , , E81 Fund Balance & Reserves Reserve Future Expenditures , Reserve Capital Outlay , , , Fund Balance & Reserves Totals: , , E90 Unappropriated Fund Balance GL-Budget Analysis (4/25/ :36 AM) Page 5

20 589, ,416, Unappropriated Fund Balance 589, ,416, Unappropriated Fund Balance Total , ,769, , EXPENDITURES TOTALS: , , , ,769, , DEPARTMENT REVENUES , , , ,769, , DEPARTMENT EXPENSES , , Non-Departmental Totals: 950, ,769, , FUND REVENUES , , , ,769, , FUND EXPENSES , , Equipment Reserve Totals: 950, ,769, ,72 829, , REPORT REVENUES 950, ,769, , REPORT EXPENSES , , REPORT TOTALS: GL-Budget Analysis (4/25/ :36 AM) Page 6

21 General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:48PM Finance Tourism Competv Grants 6060 Tourism R11 Other Taxes Taxes - Transient Room Other Taxes Totals: 0.00 R30 Charges for Service Projects - Special Bulletins Charges for Service Totals: 0.00 R40 Other Local Revenue Miscellaneous Grants - Miscellaneous Other Local Revenue Totals: 0.00 R41 Interest 1, Investments - Interest On 1, Interest Totals: 0.00 R51 State of Oregon Grants - State CDBC Grant State of Oregon Totals: 0.00 R70 Interfund Transfers 177, , , Trans - Transient Room , , , , , Interfund Transfers Totals: , , R90 Fund Balances 307, , , Beginning Fund Balance , , GL-Budget Analysis (4/23/2018-2:48 PM) Page 1

22 307, , , Fund Balances Totals: , , , , , REVENUES TOTALS: , , E10 Personnel Services Salaries and Wages Workmans Compensation Tax Personnel Services Totals: 0.00 E11 Interdepartmental Charges Workmans Compensation Interdepartmental Charges Totals: 0.00 E20 Material and Services Committee Expenses , Contract Services , , , , Special Projects Postage Printing 219, , , Material and Services Totals: , , E21 Interdepartmental Charges Internal Services 10, , , Intradepartmental Admin Chgs , , , , , Interdepartmental Charges Totals: , , E80 Contigencies , Operating Contingency , , , Contigencies Totals: , , E90 Unappropriated Fund Balance 257, , , Unappropriated Fund Balance , , , , , Unappropriated Fund Balance Total , , , , , EXPENDITURES TOTALS: , , GL-Budget Analysis (4/23/2018-2:48 PM) Page 2

23 486, , , DEPARTMENT REVENUES , , , , , DEPARTMENT EXPENSES , , Tourism Totals: 486, , , FUND REVENUES , , , , , FUND EXPENSES , , Finance Tourism Competv Grants T 486, , ,25 637, , REPORT REVENUES 486, , , REPORT EXPENSES , , REPORT TOTALS: GL-Budget Analysis (4/23/2018-2:48 PM) Page 3

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

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

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

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

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

Our mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards.

Our mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards. Department: Tax Collector FY 2016 Proposed Budget Department Mission: Our mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards.

More 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

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

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

OAR Application and Eligibility Determination; sets standards for eligibility and process.

OAR Application and Eligibility Determination; sets standards for eligibility and process. Department: Developmental Disability Services FY 2019 Proposed Budget Mission It is the mission of the Klamath County Developmental Disabilities Services (KCDDS) to help people with developmental disabilities

More information

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

Systems. Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Geographic Information Systems FY 2018 Proposed Budget Department Mission: The mission of the Klamath County Geographic Information Systems (GIS) department is to provide maintenance of and

More 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

Make all changes on real property, due to ownership changes, from all recorded deeds, by maintaining cadastral mapping records.

Make all changes on real property, due to ownership changes, from all recorded deeds, by maintaining cadastral mapping records. Department: Geographic Information Systems FY 2017 Proposed Budget Department Mission: The mission of the Klamath County Geographic Information Systems (GIS) department is to provide maintenance of and

More 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

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

Klamath County, Oregon Budget Presentation

Klamath County, Oregon Budget Presentation Klamath County, Oregon 2018-2019 Budget Presentation The Klamath County budget is composed of three basic units: major program categories, departments/ funds, and in some cases subprogram. Community Services

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

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

Department: Emergency Management FY 2018/19 Proposed Budget

Department: Emergency Management FY 2018/19 Proposed Budget Department: Emergency Management FY 2018/19 Proposed Budget Department Mission: The mission of Klamath County Emergency Management (EM) is to create an EM program that meets the requirements of ORS 401

More information

OAR DD Eligibility; sets standards for eligibility and process.

OAR DD Eligibility; sets standards for eligibility and process. Department: Developmental Disability Services FY 2015 Proposed Budget Mission: It is the mission of the Klamath County Developmental Disabilities Services (KCDDS) to help people with developmental disabilities

More information

The assessor s office has two main components, that of front office, (tech/support staff) and secondly the appraisal/sales data staff.

The assessor s office has two main components, that of front office, (tech/support staff) and secondly the appraisal/sales data staff. Department: Assessor FY 2017 Proposed Budget Department Mission: The Klamath County Assessor s Office provides efficient, courteous and professional service and information to the public while effectively

More 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

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

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

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

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

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

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

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

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

BROOMFIELD COLORADO...

BROOMFIELD COLORADO... 2 0 1 6 P R O P O S E D A N N U A L B U D G E T C I T Y A N D C O U N T Y O F BROOMFIELD COLORADO............. 2 0 1 6 P R O P O S E D A N N U A L B U D G E T City and County of Broomfield, Colorado 2016

More 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

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

VILLAGE BUDGET. FOR FISCAL YEAR June 1, May 31, 2019 VILLAGE OF FARMINGDALE NASSAU COUNTY CERTIFICATION OF CLERK

VILLAGE BUDGET. FOR FISCAL YEAR June 1, May 31, 2019 VILLAGE OF FARMINGDALE NASSAU COUNTY CERTIFICATION OF CLERK VILLAGE BUDGET FOR FISCAL YEAR June 1, 2018 - May 31, 2019 VILLAGE OF FARMINGDALE NASSAU COUNTY CERTIFICATION OF CLERK I certify that this is a true copy of the budget of the Village of Farmingdale for

More information

Klamath County, Oregon Budget Presentation

Klamath County, Oregon Budget Presentation Klamath County, Oregon 2016-2017 Budget Presentation The Klamath County budget is composed of three basic units: major program categories, departments/ funds, and in some cases subprogram. Public Works

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

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

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

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

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

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

: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

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

Department Mission: Mandated Services: Department Overview:

Department Mission: Mandated Services: Department Overview: Department: Juvenile FY 2018 Proposed Budget Department Mission: The Klamath County Juvenile Department works to prevent juvenile delinquency and protect the public by providing guidance, rehabilitation,

More information

Klamath County, Oregon Budget Presentation

Klamath County, Oregon Budget Presentation Klamath County, Oregon 2015-2016 Budget Presentation The Klamath County budget is composed of three basic units: major program categories, departments/ funds, and in some cases subprogram. General Government

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

FY 2017 City of Caldwell

FY 2017 City of Caldwell FY 2017 City of Caldwell BUDGET City of Caldwell FY 2017 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council Mayor Mayor's Office Human Resources

More 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

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

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

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

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3 2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 V. DEBT SERVICE FUNDS... 6

More information

Klamath County, Oregon Budget Presentation

Klamath County, Oregon Budget Presentation Klamath County, Oregon 2018-2019 Budget Presentation The Klamath County budget is composed of three basic units: major program categories, departments/ funds, and in some cases subprogram. Public Works

More information

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4 2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4 IV. GENERAL FUND 001 DESCRIPTIONS... 6 V. DEBT SERVICE FUNDS... 9

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

Klamath County, Oregon Budget Presentation

Klamath County, Oregon Budget Presentation Klamath County, Oregon 2018-2019 Budget Presentation The Klamath County budget is composed of three basic units: major program categories, departments/ funds, and in some cases subprogram. General Government

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

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

K VIN DAVIS, PARISH PRESIDENT

K VIN DAVIS, PARISH PRESIDENT K VIN DAVIS, PARISH PRESIDENT 5T. TAMMANY PARIS H P. O. Box 628 COVINGTON, LA 70434 985-898-2362 FAX : 985-898-5237 -MA IL: K D A VIS0STPGO V. O RG W EB S ITE: T :I I S T P G O V. O R G October 1, 2009

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

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

Total 3,593, ,764, ,535, ,447, ,684,000.00

Total 3,593, ,764, ,535, ,447, ,684,000.00 CORNWALL-ON-HUDSON BUDGET 2014-2015 1 of 6 General Fund: Revenue Code Actual 11-12 Actual 12-13 Budget 13-14 Through 11/30 Prop. 14-15 Final Comments 1. Real Property Taxes A1001 2,067,535.00 2,126,659.00

More 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

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

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

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

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

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017)

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017) Fund #10 - General Fund Attachment 6.1 State Grants 0.00 280,369.12 (280,369.12) 3,364,429.41 (100.00)% 1,989,670.98 Fees for Services and Materials 0.00 0.00 0.00 0.00 0.00% 2,674.45 Investment Income

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

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

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

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3 2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 Background Information The Four

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

YAKIMA COUNTY, WASHINGTON Schedule of Investment Activity - All Funds Schedule 12 For the Year Ended December 31, 2016 MCAG NO.

YAKIMA COUNTY, WASHINGTON Schedule of Investment Activity - All Funds Schedule 12 For the Year Ended December 31, 2016 MCAG NO. 108 Department of Corrections 1,835,186.00 18,767,000.00 16,788,000.00 3,814,186.00 3,795,203.95 110 Noxious Weed 522,093.00 200,000.00 137,000.00 585,093.00 582,181.17 115 Criminal Justice Sales Tax 1,085,000.00

More information

Committed Cash Balance

Committed Cash Balance General Ledger Budget Analysis User: Printed: Fiscal Year: cuellaj 11/13/2017-7:35AM 2018 2015 2016 2017 2017 100 General Fund R11 Beginning Balance (Unrest) 3,856,671.26 3,548,780.26 3,093,796.56 3,941,053.12

More information

Town of New Haven 2015 Budget

Town of New Haven 2015 Budget 1 REVENUES TAXES Property Taxes from Local Levy 149,820.00 185,707.00 185,707.00 197,137.00 6.155% Other Taxes (MFL from WI DNR) 33,750.00 684.00 2,000.00 700.00 TOTAL TAXES 183,570.00 186,391.00 187,707.00

More information

Statement of Financial Activities - Detailed 13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1

Statement of Financial Activities - Detailed 13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1 13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1 REVENUES TAXATION Municipal Taxes 410-110-100 - General Municipal Levy 938,913.13 950,382.00 (11,468.87) 1.21-410-120-100 - Abatements and Adjustments

More information

GENERAL FUND - TOWNWIDE

GENERAL FUND - TOWNWIDE 01/23/2018 10:58:16 TOWN OF CATON GENERAL FUND - TOWNWIDE TRIAL BALANCE ASSETS CASH A200 CASH - CHECKING 1,442.77 A201 CASH - MONEY MARKET 297,403.16 A202 CERTIFICATES OF DEPOSIT 0.00 A210 PETTY CASH-TOWN

More 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

Total 3,885, ,161, ,905, ,037, ,016,700.00

Total 3,885, ,161, ,905, ,037, ,016,700.00 CORNWALL-ON-HUDSON BUDGET 2018-2019 1 of 6 General Fund: Revenue Code Actual 16-17 Actual 17-18 Budget 18-19 Through 10/31 Prop. 19-20 Final Comments 1. Real Property Taxes (inc. relevy) A1001 2,525,000.00

More information

HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, :00 AM 600 S. Commerce Ave. Sebring, FL AGENDA

HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, :00 AM 600 S. Commerce Ave. Sebring, FL AGENDA HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, 2018 9:00 AM 600 S. Commerce Ave. Sebring, FL 33870 AGENDA 1 MEETING CALLED TO ORDER: Invitation to fill out "Citizens not on the agenda"

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

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND 2017 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND 001... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 V. DEBT SERVICE FUND...

More 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 Scottsbluff, Nebraska Monday, July 16, 2018 Regular Meeting

City of Scottsbluff, Nebraska Monday, July 16, 2018 Regular Meeting City of Scottsbluff, Nebraska Monday, July 16, 2018 Regular Meeting Item Finance1 Council to receive the 2018 Financial Report. Staff Contact: Liz Hilyard, Finance Director Scottsbluff Regular Meeting

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

RESOLUTION NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT:

RESOLUTION NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT: RESOLUTION 2017-08 A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT APPROVING PROPOSED BUDGET(S) FOR FISCAL YEAR 2017/2018 AND SETTING A PUBLIC HEARING THEREON

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

City of Scottsbluff. Fund Equity in Cash June 30, 2015

City of Scottsbluff. Fund Equity in Cash June 30, 2015 City of Scottsbluff Fund Equity in Cash 30, 2015 2 YRS PRIOR PRIOR YEAR PRIOR MONTH CURRENT MONTH Fund Fund # 30, 2013 30, 2014 May 31, 2015 30, 2015 3 General 111 $ 4,043,065.42 $ 3,883,397.98 $ 3,583,597.55

More information

Statement of Financial Activities - Detailed 02/11/2018 4:46 PM For the Period Ending October Page 1

Statement of Financial Activities - Detailed 02/11/2018 4:46 PM For the Period Ending October Page 1 02/11/2018 4:46 PM For the Period Ending October-31-18 Page 1 REVENUES TAXATION Municipal Taxes 410-110-100 - General Municipal Levy 938,913.13 950,382.00 (11,468.87) 1.21-410-120-100 - Abatements and

More 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

Human Resources. Department Narrative and Strategic Plan 2

Human Resources. Department Narrative and Strategic Plan 2 Human Resources Department Narrative and Strategic Plan 2 Summary of Revenue and Expense General Fund - Human Resources Administration 6 Benefits Self Insurance Fund 10 Risk Management Claims Fund 13 Human

More 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

CALENDAR YEAR 2017 BUDGET SOUTHEASTERN WISCONSIN REGIONAL PLANNING COMMISSION. P.O. Box 1607 W239 NI 812 Rockwood Drive Waukesha, Wisconsin

CALENDAR YEAR 2017 BUDGET SOUTHEASTERN WISCONSIN REGIONAL PLANNING COMMISSION. P.O. Box 1607 W239 NI 812 Rockwood Drive Waukesha, Wisconsin CALENDAR YEAR 2017 BUDGET SOUTHEASTERN WISCONSIN REGIONAL PLANNING COMMISSION P.O. Box 1607 W239 NI 812 Rockwood Drive Waukesha, Wisconsin 53187-1607 Telephone: (262) 547-6721 Adopted by the Commission

More information

Committed Cash Balance

Committed Cash Balance General Ledger Budget Analysis User: Printed: Fiscal Year: cuellaj 07/12/2018-5:32PM 2019 2016 2017 2018 2018 100 General Fund R11 Beginning Balance (Unrest) 3,548,780.26 3,935,173.63 3,080,062.15 3,253,139.60

More 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

CURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET

CURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET 7-20-2017 02:36 PM CITY OF LUCAS PAGE: 1 11 -GENERAL FUND FINANCIAL SUMMARY BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET REVENUE SUMMARY PROPERTY TAXES 2,281,538 15,922.53 2,278,339.23 0.00 3,198.77

More information

YAKIMA COUNTY, WASHINGTON Schedule of Investment Activity - All Funds Schedule 12 For the Year Ended December 31, 2017 MCAG NO.

YAKIMA COUNTY, WASHINGTON Schedule of Investment Activity - All Funds Schedule 12 For the Year Ended December 31, 2017 MCAG NO. 108 Department of Corrections 3,814,186.00 14,814,500.00 14,437,000.00 4,191,686.00 4,168,639.18 110 Noxious Weed 585,093.00 248,129.00 203,000.00 630,222.00 626,756.90 115 Criminal Justice Sales Tax 465,000.00

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