CITY OF WEATHERFORD 2011 BUDGET
|
|
- Vanessa Miller
- 6 years ago
- Views:
Transcription
1 CITY OF WEATHERFORD 2011 BUDGET REVENUES GENERAL FUND SALES TAX - NON DEDICATED 3 PENNIES 4,964,472 4,852,315 5,100,000 4,950,000 5,194, USE TAX 227, , , , , ELECTRIC FRANCHISE TAX (2/3 PSO) 202, , , , , NATURAL GAS FRANCHISE TAX 88,845 74,998 80,000 75,000 75, TELEPHONE FRANCHISE TAX 28,829 27,747 27,000 27,700 26, ENHANCED 911 EMERGENCY TAX 110, , , , , CABLE TELEVISION FRANCHISE TAX 68,668 79,137 75,000 60,000 60, ECON. DEVELOPMENT FRANCHISE TAX (1/3 PSO) 98,710 81, ,000 85,000 90, LICENSES 10,035 11,980 12,000 15,000 15, PERMITS & INSPECTIONS 54,467 45,213 50,000 42,000 50, GARAGE SALE PERMITS , ALCOHOLIC BEVERAGE TAX 53,045 51,873 53,600 53,000 54, COMMERCIAL VEHICLE TAX 70,357 70,357 71,000 71,000 71, GASOLINE EXCISE TAX 18,661 19,719 17,700 17,000 20, TOBACCO TAX 89,872 88,510 89,800 90,000 90, SALE OF MATERIAL & EQUIPMENT 25, ,000 10,000 20, SALE OF CEMETERY LOTS 87.5% 11,697 7,653 13,125 15,000 13, AIRCRAFT FUEL 324, , , , , CEMETERY SET UP FEES 100% 15,653 8,518 12,000 11,000 15, CEMETERY BURIAL SERVICE 87.5% 11,210 7,378 12,250 15,000 13, SWIMMING POOL SEASON PASSES 1,320 1,805 2,000 1,500 1, SWIMMING POOL TICKET SALES 13,698 13,256 14,000 17,000 15, MISC. SALES, FEES, AND SERVICES 3,100 3,934 5,000 5,000 5, COURT FINES 136, , , , , DOG AND PARKING FEES 4,209 4,527 4,500 4,000 4, DEFENSIVE DRIVING COURSE FEES 2,900 1,650 2,000 2,000 2, FIRE RUNS 2,377 13,000 1,000 1,000 5, RENTALS OF FACILITIES 13,995 15,866 17,000 15,000 15, OIL AND GAS PRODUCTION 17,735 10,043 20,000 11,000 12, AIRCRAFT HANGER RENTAL 58,882 57,029 60, , , LEASES AND EASEMENTS 34,104 13,335 10,000 5,000 10, INTEREST -- INVESTMENTS 131,686 1,205 61,000 15,100 41,000 Page 1
2 REVENUES GENERAL FUND (CONTINUED) RECOVERY OF EXPENSES 44,953 64,140 35,000 23,000 35, VENDING MACHINE SALES 1, , AIRPORT RETAIL SALES 9,864 8,532 7,000 2,900 7,000 TOTAL REVENUES 6,953,198 6,644,292 6,983,975 6,823,372 7,102,722 TRANSFERS TRANSFERS FROM P.W.A ,161 TOTAL TRANSFERS 168,161 TOTAL GENERAL FUND REVENUE SOURCE 7,270,883 TRANSFER CALCULATION AT 40% OF: MAYOR AND COUNCIL 31,712 CITY ATTORNEY 6,988 ADMINISTRATION 106,997 SANITATION SUPERVISOR 22,464 TOTAL 168,161 Page 2
3 EXPENSES MAYOR AND COUNCIL (5) BASE SALARY & WAGES 46,000 46,000 46,001 46,001 46, SOCIAL SECURITY/MEDICARE 3,115 3,311 3,520 3,520 3, MUNICIPAL RETIREMENT 3,910 4,420 6,440 6,440 4, HEALTH & LIFE INSURANCE 20,054 21,623 29,470 17,212 18, OTHER MATERIAL & SUPPLIES 854 1,337 1,000 1,000 2, OTHER SERVICES & CHARGES 3,527 4,277 4,000 4,000 5,000 TOTAL MAYOR AND COUNCIL 77,460 80,969 90,431 78,173 79,281 EXPENSES CITY ATTORNEY (DUNCAN) BASE SALARY & WAGES 10,200 22,950 22,950 15,300 15, SOCIAL SECURITY/MEDICARE 780 1,756 1,756 1,171 1, OTHER SERVICES & CHARGES 14, ,000 TOTAL CITY ATTORNEY 25,777 24,946 25,206 16,871 17,471 EXPENSES ADMINISTRATION (4) BASE SALARY & WAGES 170, , , , , SOCIAL SECURITY/MEDICARE 12,976 13,310 13,767 13,767 14, MUNICIPAL RETIREMENT 19,039 22,545 25,192 25,192 25, HEALTH & LIFE INSURANCE 19,982 21,776 23,576 21,851 24, OTHER MATERIAL & SUPPLIES 3,156 1,903 2,000 2,000 2, OTHER SERVICES & CHARGES 14,734 15,265 15,000 15,000 16,000 TOTAL ADMINISTRATION 239, , , , ,494 EXPENSES MUNICIPAL COURT (2) BASE SALARY & WAGES 56,860 59,633 71,189 71,189 71, SOCIAL SECURITY/MEDICARE 4,350 4,562 5,446 5,446 5, MUNICIPAL RETIREMENT 3,833 4,496 4,920 4,920 9, HEALTH & LIFE INSURANCE 4,894 5,444 5,894 5,406 6, OTHER MATERIAL & SUPPLIES 1, ,000 1,000 1, OTHER SERVICES & CHARGES 808 1,622 1,500 1,500 1,500 TOTAL MUNICIPAL COURT 72,508 76,457 89,949 89,461 95,114 Page 3
4 EXPENSES POLICE DEPARTMENT (33) BASE SALARY & WAGES 1,038,218 1,124,063 1,109,480 1,120,808 1,154, OVERTIME 66,550 47,646 59,500 45,046 59, SOCIAL SECURITY/MEDICARE 83,536 88,360 89,427 89,188 92, MUNICIPAL RETIREMENT 70,749 70,198 72,326 70,000 75, POLICE PENSION RETIREMENT 54,851 75,440 74,502 76,424 77, HEALTH & LIFE INSURANCE 145, , , , , OTHER MATERIAL & SUPPLIES 44,849 30,069 41,000 31,800 40, OTHER SERVICES & CHARGES 44,809 41,685 45,000 50,928 50, EMERGENCY MANAGEMENT TRAINING 7,470 8,641 10, ,000 TOTAL POLICE DEPARTMENT 1,556,818 1,654,864 1,683,949 1,651,101 1,768,977 EXPENSES FIRE DEPARTMENT (14) BASE SALARY & WAGES 529, , , , , OVERTIME 62,378 77,213 55,100 62,842 62, SOCIAL SECURITY/MEDICARE 10,441 10,280 8,362 9,275 9, FIRE PENSION 66,752 73,103 74,899 71,000 73, HEALTH & LIFE INSURANCE 68,714 76,442 82,516 75,638 84, OTHER MATERIAL & SUPPLIES 30,017 37,727 24,000 24,350 24, OTHER SERVICES & CHARGES 31,346 37,751 30,000 46,400 46, ?? FIRE PREVENTION - - 4,000 4,000 4, TRAINING 7,185 4,464 6,000 3,000 6,000 TOTAL FIRE DEPARTMENT 805, , , , ,650 EXPENSES STREET DEPARTMENT (7 FULL TIME, 3 PART-TIME) BASE SALARY & WAGES 206, , , , , OVERTIME 812 1,306 1,800 1,960 2, SOCIAL SECURITY/MEDICARE 15,776 17,715 19,182 16,785 19, MUNICIPAL RETIREMENT 22,552 27,681 29,785 30,717 36, HEALTH & LIFE INSURANCE 34,663 39,468 41,258 37,329 42, OTHER MATERIAL & SUPPLIES 12,904 11,469 14,000 10,434 10, OTHER SERVICES & CHARGES 3, ,000 2,900 3,000 TOTAL STREET DEPARTMENT 297, , , , ,817 Page 4
5 EXPENSES STREET DIVISION II (0) Must exceed combined revenues of: Alcohol Bev., Com. Veh., & Gasoline Tax OTHER MATERIAL & SUPPLIES 586, , , , , STREET LIGHTING 74,433 60,429 75,000 75,000 75, TRANSFER TO STREET AND DRAINAGE BOND ISSUE ,000 TOTAL STREET DIVISION II 661, , , , ,000 EXPENSES MAINTENANCE SHOP (3) BASE SALARY & WAGES 70,477 77,022 80,089 80,089 83, OVERTIME , SOCIAL SECURITY/MEDICARE 5,518 5,904 6,202 6,202 6, MUNICIPAL RETIREMENT 8,146 10,118 11,349 11,349 11, HEALTH & LIFE INSURANCE 14,681 16,332 17,682 16,085 18, VEHICLE REPAIR - ADMINISTRATION 1,280 1,306 1,000 1,000 1, VEHICLE REPAIR - POLICE 21,610 21,745 22,000 28,452 28, VEHICLE REPAIR - FIRE 965 9,920 5,000 3,131 3, VEHICLE REPAIR - STREET 21,808 15,335 20,000 16,178 16, VEHICLE REPAIR - MAINTENANCE SHOP ,000 3,846 3, VEHICLE REPAIR - PARKS 8,937 10,902 10,000 10,075 10, VEHICLE REPAIR - CEMETERY 1,454 3,378 2,000 2,509 2, VEHICLE REPAIR - INSPECTION , VEHICLE REPAIR - ECON. DEVELOPMENT , VEHICLE REPAIR - AIRPORT 1,778-1, , OTHER MATERIAL & SUPPLIES 13,186 11,558 13,000 11,766 12, OTHER SERVICES & CHARGES 9,522 14,556 8,000 9,927 10,000 TOTAL MAINTENANCE SHOP 181, , , , ,154 Page 5
6 EXPENSES PARKS & RECREATION (7 FULL TIME, 7 PART-TIME) BASE SALARY & WAGES 242, , , , , OVERTIME 1,658 2,010 3,000 3,000 3, SOCIAL SECURITY/MEDICARE 18,523 16,751 17,010 17,474 18, MUNICIPAL RETIREMENT 23,052 24,227 27,414 32,744 34, HEALTH & LIFE INSURANCE 39,149 36,788 41,258 34,735 42, OTHER MATERIAL & SUPPLIES (RYE GRASS,TURFUS) 26,757 15,796 25,000 3,461 35, OTHER SERVICES & CHARGES 9,625 12,017 20,000 9,582 16,000 TOTAL PARKS & RECREATION 361, , , , ,043 EXPENSES SWIMMING POOL (0) Contracted with Y.M.C.A OTHER MATERIAL & SUPPLIES 13,238 9,997 10,000 9,000 10, OTHER SERVICES & CHARGES 31,951 43,389 45,000 30,778 45,000 TOTAL SWIMMING POOL 45,188 53,386 55,000 39,778 55,000 EXPENSES CEMETERY DEPARTMENT (2 FULL TIME, 1 PART-TIME) BASE SALARY & WAGES 49,052 56,488 57,533 61,596 57, OVERTIME SOCIAL SECURITY/MEDICARE 3,744 4,273 4,402 4,765 4, MUNICIPAL RETIREMENT 4,745 7,433 8,055 8,720 8, HEALTH & LIFE INSURANCE 7,137 10,888 11,788 10,737 12, OTHER MATERIAL & SUPPLIES 9,454 7,219 7,000 5,491 5, OTHER SERVICES & CHARGES ,000 TOTAL CEMETERY DEPARTMENT 74,346 87,220 89,278 92,177 91,353 Page 6
7 EXPENSES INSPECTION DEPARTMENT (2) BASE SALARY & WAGES 75,760 81,643 82,749 82,749 85, SOCIAL SECURITY/MEDICARE 4,791 5,604 6,331 6,330 6, MUNICIPAL RETIREMENT 8,771 10,614 11,585 11,585 11, HEALTH & LIFE INSURANCE 9,787 10,888 11,788 10,883 12, OTHER MATERIAL & SUPPLIES 780 1,232 1, , OTHER SERVICES & CHARGES , ,000 TOTAL INSPECTION DEPARTMENT 100, , , , ,685 EXPENSES DATA PROCESSING (0) OTHER MATERIAL & SUPPLIES - - 1,000 1,000 5, OTHER SERVICES AND CHARGES - 8,417 1,250 1,250 20,000 TOTAL DATA PROCESSING DEPARTMENT - 8,417 2,250 2,250 25,000 Page 7
8 EXPENSES ECONOMIC DEVELOPMENT (1) This department is funded by 1/3 PSO Fran. Tax on Pg 1 ( ) BASE SALARY & WAGES 63,980 43,003 50,333 50,333 51, SOCIAL SECURITY/MEDICARE 5,001 3,282 3,851 3,851 3, MUNICIPAL RETIREMENT 7,234 3,562 6,971 7,047 7, HEALTH & LIFE INSURANCE 4,894 2,495 5,894 5,498 6, OTHER MATERIAL & SUPPLIES 554 1,548 1,000 4,639 5, WEATHERFORD INDUSTRIAL TRUST 15,000 6, WAED FOUNDATION 15,000 12,000 6,000 6,000 6, OTHER SERVICES & CHARGES 1,826 1,259 14,525 14,525 12, CHAMBER OF COMMERCE 12,000 4,700 12,000 12,000 12,000 TOTAL ECONOMIC DEVELOPMENT 125,489 77, , , ,136 EXPENSES LIBRARY (1 PART-TIME) Building repairs & 1 hr cleaning each day per council approval BASE SALARY & WAGES - - 4,680 2,385 4, SOCIAL SECURITY/MEDICARE OTHER SERVICES & CHARGES 2,991 4,700 3,600 1,250 1,250 TOTAL LIBRARY 2,991 4,700 8,638 3,820 6,288 EXPENSES PIONEER CENTER (3 FULL TIIME, 1 PART-TIME) BASE SALARY & WAGES 78,841 85,660 88,748 88,748 91, OVERTIME SOCIAL SECURITY/MEDICARE 6,056 6,579 6,828 6,828 7, MUNICIPAL RETIREMENT 6,477 11,137 12,495 12,495 12, HEALTH & LIFE INSURANCE 8,768 16,332 17,682 16,058 18, OTHER MATERIAL & SUPPLIES 4,401 4,772 6, , OTHER SERVICES & CHARGES 19,251 19,347 18,100 27,800 23,000 TOTAL PIONEER CENTER 124, , , , ,809 Page 8
9 EXPENSES BUILDING MAINTENANCE (0) BASE SALARY & WAGES 16,695 1, SOCIAL SECURITY/MEDICARE 1, MUNICIPAL RETIREMENT 1, HEALTH & LIFE INSURANCE 4,486 2, OTHER MATERIAL & SUPPLIES 5,903 7,610 3,000 3,000 3, OTHER SERVICES AND CHARGES 3,566 7,610 10,200 10,200 11,100 TOTAL BUILDING MAINTENANCE 33,560 18,725 13,200 13,200 14,100 EXPENSES AIRPORT (2 FULL TIME, 2 PART TIME) BASE SALARY & WAGES 90,892 87,620 97,020 97,020 99, OVERTIME 5,151 2, SOCIAL SECURITY/MEDICARE 7,456 6,904 7,461 7,461 7, MUNICIPAL RETIREMENT 7,628 9,818 8,703 8,703 14, HEALTH & LIFE INSURANCE 9,991 13,611 11,788 11,788 12, GASOLINE, DIESEL & OIL 317, , , , , OTHER MATERIAL & SUPPLIES 14,006 16,011 13,500 12,196 13, AIRPORT PURCHASES FOR RESALE 5,583 2,325 2,500 4,168 4, OTHER SERVICES & CHARGES 25,177 34,276 27,000 21,680 22,000 TOTAL AIRPORT 483, , , , ,246 Page 9
10 EXPENSES CAPITAL PROJECTS (0) ADMINISTRATION 53,531 1,496 65,500 65,500 60, POLICE 57,888 66,899 95,550 95,550 79, FIRE 89,327 28,813 55,000 55, , STREET 183, ,454 48,500 48,500 78, CENTRAL GARAGE/SHOP 3,208 15,350 18,000 18,000 6, PARKS 107,088 19,618 86,000 86,000 75, SWIMMING POOL , CEMETERY 38,431 7,466 8,000 8,000 25, INSPECTION 4,149-22,000 22, PIONEER CENTER 32,448 29,427 6,300 6, AIRPORT 348, , , ,500 77, GENERAL EXPENSE CAPITAL 220,562 58, TOTAL EXPENDITURES 1,138, , , , ,600 Page 10
11 2011 CITY OF WEATHERFORD CAPITAL ITEM REQUEST DETAIL DEPARTMENT: ADMINISTRATION REASON FOR CAPITAL APPROVED 1 FINANCIAL SOFTWARE INSTALLMENT LEASE PURCHASE PAYMENT DUE 60,000 DEPARTMENT: POLICE REASON FOR CAPITAL APPROVED 1 2 MARKED POLICE UNITS/EQUIPMENT ANNUAL REPLACEMENTS 54,000 2 COMPUTERS LEASE PROGRAM ANNUAL REPLACEMENTS LEASE IN LIEU OF PURCHASE 5,000 3 UNIFORMS/PATROL, COMMUNICATIONS, JAIL ANNUAL REPLACEMENTS 8, RADARS REPLACE 7 AND 10 YEAR OLD UNITS 4,600 6 BULLET PROOF VESTS ANNUAL REPLACEMENTS (50% MATCH ON GRANT) 8,000 DEPARTMENT: FIRE REASON FOR CAPITAL APPROVED 1 FURNITURE & EQUIPMENT INCLUDING 3 COMPUTERS NEEDED FOR NEW FIRE STATION 5,000 2 FIVE SCBA REPLACEMENTS ANNUAL REPLACEMENTS, NEW UNITS HAVE BETTER SAFETY DEVICES 25,000 3 FOUR SETS BUNKER GEAR ANNUAL REPLACEMENTS 12,000 4 HOSE, NOZZLE, AND LOOSE FITTING REPLACEMENTS ANNUAL REPLACEMENTS 12,000 5 STORM SIRENS AND EQUIPMENT REPLACEMENT OF YEAR OLD SIRENS 25,000 6 RADIO EQUIPMENT UPGRADES FOR NARROW BANDING & FOR NEW STATION 25,000 DEPARTMENT: STREET REASON FOR CAPITAL APPROVED 1 MOWER REPLACE 1997 HUSTLER 4600, USED FOR RIGHT-OF-WAYS 25,000 2 HEAT & AIR UNIT REPLACE 20 YEAR OLD UNIT 10,000 3 PICKUP 3/4 TON FLATBED DIESEL REPLACE /2 TON W/100,000 MILES 40,000 4 NEW FLOORING IN OFFICE AREA REPLACE OLD TILE AND REMOVE CARPET 3,500 60,000 79, ,000 78,500 Page 11
12 DEPARTMENT: SHOP REASON FOR CAPITAL APPROVED 1 AIR COMPRESSOR REPLACE 20 YEAR OLD MODEL 3,000 2 AUTOMOTICE DIAGNOSTIC TOOL USED TO PULL TROUBLE CODES ON NEWER VEHICLES 3,500 6,500 DEPARTMENT: PARKS REASON FOR CAPITAL APPROVED 1 3/4 T 2-WHEEL DRIVE PICKUP REPLACE 1998 CHEV PICKUP UNIT ,000 2 NEW TRACTOR REPLACE 1979, 850 TRACTOR, USED ON SOCCER FIELDS & DISC GOLF 15,000 3 NEW MOWER REPLACE UNIT , MOWER DECKS FOR 1425 MOWERS REPLACEMENT FOR PARKS MOWERS 12,000 5 ONE USED PULL BEHIND MOWER REPLACE 1980 REEL MOWER FOR SOCCER FIELDS & DISC GOLF 12,000 75,000 DEPARTMENT: POOL REASON FOR CAPITAL APPROVED 1 FILTER SYSTEM REPLACE FILTER SYSTEM 60,000 60,000 DEPARTMENT: CEMETERY REASON FOR CAPITAL APPROVED 1 MOWER REPLACE 2002 MOWER 25,000 25,000 DEPARTMENT: AIRPORT REASON FOR CAPITAL APPROVED 1 AIRPORT IMPROVEMENT GRANT MATCH 2.5% MATCH REQUIRED 60,000 2 BATHROOM REMODEL 5,000 3 AIRCRAFT APU USED FOR RUNNING LARGE AIRCRAFT 12,000 77,000 Page 12
13 EXPENSES GENERAL EXPENSES (0) WORKMAN'S COMPENSATION 60% 111, , , , , GASOLINE, DIESEL AND OIL 254, , , , , OTHER MATERIAL & SUPPLIES 22,380 12,623 23,000 21,450 23, NATURAL GAS UTILITY 51,517 56,111 51,500 51,000 45, ELECTRIC UTILITY 181, , ,000 98, , TELEPHONE UTILITY 18,376 25,718 18,500 19,900 20, INSURANCE 151, , , , , OTHER SERVICES AND CHARGES 50,285 48,038 50, ,000 55, FIREWORKS/HOLIDAY DISPLAY 8,499 5,552 10,000 10,000 10, OKLAHOMA MUNICIPAL LEAGUE DUES 70% 5,771 6,354 6,350 7,000 7, S.W.O.D.A. DUES 70% 2,100 2,100 2,100 2,500 3,000 TOTAL GENERAL EXPENSES 857, , , , ,000 EXPENSES TRANSFERS TRANSFER TO STAFFORD MUSEUM FUND 183, , , , , TRANSFER TO SALES TAX BOND FUND ,600 24,600 - TOTAL TRANSFERS 183, , , , ,683 TOTAL GENERAL FUND EXPENDITURES 7,448,401 6,519,031 6,836,988 6,729,484 7,154,899 PROJECTED CHANGE IN FUND BALANCE (495,203) 125, ,987 93, ,984 Page 13
14 REVENUES DEDICATED SALES TAX FUND 1 PENNY SALES TAX DEDICATED 1,654,824 1,617,577 1,700,000 1,514, TRANSFER FROM GENERAL FUND RESERVE 13, (197,112) TRANS FROM DED SALES TAX RESERVE ,725,515 - TOTAL REVENUES 1,668,056 1,617,577 1,700,000 3,043,162 - TOTAL REVENUES 1,668,056 1,617,577 1,700,000 3,043,162 - EXPENSES DEDICATED SALES TAX FUND Arsenic equipment to be paid out of 2010 Utility Revene Bonds ARSENIC MANDATES 88,580-2,989,520 2,800, CITY HALL IMPROVEMENTS 41,197 20,335-80, HOSPITAL CONSTRUCTION 30% 496, , , , S.W.O.S.U. SCHOLARSHIPS 10% 165, ,744 41,250 21, INDUSTRIAL TRACT IMPROVEMENTS RADER PARK/LYLE ROAD WIDENING TOTAL EXPENDITURES 791, ,310 3,154,520 3,043,162 - REVENUES DEDICATED SALES TAX FUND 1 PENNY SALES TAX DEDICATED ,500 1,730,000 TOTAL REVENUES ,500 1,730,000 EXPENSES DEDICATED SALES TAX FUND S.W.O.S.U. EVENT CENTER 34% ,200 WEATHERFORD PUBLIC SCHOOLS CONSTRUCTION 5% ,500 WEATHERFORD REGIONAL HOSPITAL CONST. 5% ,500 TRANSFER TO BOK FOR DEBT SERVICE ,000 TOTAL EXPENDITURES ,661,200 Page 14
15 REVENUES CEMETERY CARE FUND 12.5% of all sale of lots & internments must be set aside for capital needs SALE OF CEMETERY LOTS 1, ,875 1,875 1, CEMETERY BURIAL SERVICE 1,336 4,816 1,500 1,875 1, DONATIONS CEMETERY CARE FUND BALANCE RESERVES - - 7,000 7, TOTAL CASH SOURCES 2,702 5,433 10,375 10,750 4,250 EXPENSES CEMETERY CARE FUND CAPITAL IMPROVEMENTS 2,310-10,375 10,750 4,250 TOTAL EXPENDITURES 2,310-10,375 10,750 4,250 REVENUES RURAL FIRE PROTECTION FUND Tax received from Custer County. Must be used for rural firefighting purposes SALES TAX 34,253 30,572 20,000 14,000 20, INTEREST ON INVESTMENTS RURAL FIRE RUN CHARGES - 1,863-2, DONATIONS , RURAL FIRE FUND BALANCE RESERVES - 99,493-10,000 14,000 TOTAL CASH SOURCES 34, ,928 20,000 41,800 36,000 EXPENSES RURAL FIRE PROTECTION FUND CAPITAL PROJECTS - FIRE 9, ,628 20,000 41,800 36,000 TOTAL EXPENDITURES 9, ,628 20,000 41,800 36,000 Page 15
16 REVENUES STAFFORD MUSEUM & GIFT SHOP FUND MUSEUM RENTAL FEES 2,898 2,285 3,000 2,100 3, GIFT SHOP RETAIL SALES 20,468 23,985 26,000 25,000 25, DONATIONS 44, , , MUSEUM ADMISSIONS 28,671 36,679 32,000 32,642 37,000 TOTAL REVENUES 96,738 63, ,000 59,792 66,100 TRANSFERS TRANSFERS TRANSFER FROM GF 183, , , , ,683 TOTAL TRANSFERS 183, , , , ,683 TOTAL CASH SOURCES 280, , , , ,783 EXPENSES STAFFORD MUSEUM & GIFT SHOP FUND (3 FULL TIME, 2 PART TIME) BASE SALARY & WAGES 75,387 82, , , , OVERTIME SOCIAL SECURITY/MEDICARE 5,740 6,262 9,758 9,758 7, MUNICIPAL RETIREMENT 8,954 9,749 12,614 12,614 9, HEALTH & LIFE INSURANCE 14,273 14,744 17,682 10,430 18, OTHER MATERIAL & SUPPLIES 16,496 11,842 14,500 11,073 16, ADVERTISING 19,756 7,023 15,000 8,000 7, GIFT SHOP PURCHASES FOR RESALE 16,550 10,927 14,800 19,529 15, OTHER SERVICES & CHARGES 38,302 38,393 40,000 40,000 33,232 TOTAL EXPENDITURES 195, , , , ,783 EXPENSES STAFFORD MUSEUM CAPITAL CAPITAL IMPROVEMENTS 57,181 49,486 50,000 50,000 18,000 TOTAL EXPENDITURES 57,181 49,486 50,000 50,000 18,000 TOTAL STAFFORD MUSEUM EXPENDITURE 252, , , , ,783 Page 16
17 2011 STAFFORD MUSEUM CAPITAL ITEM REQUEST DETAIL DEPARTMENT: T.P. STAFFORD MUSEUM REASON FOR CAPITAL APPROVED 1 ADA LIFT FOR "NATURE OF FLIGHT" LOFT FOR ADA COMPLIANCE IN NEW ADDITION 15, DESKS FOR RESEARCH & DIRECTOR OFFICES 3,000 18,000 Page 17
18 WEATHERFORD PUBLIC WORKS AUTHORITY 2011 BUDGET REVENUES WEATHERFORD PUBLIC WORKS AUTHORITY WATER RECEIPTS 1,270,321 1,258,995 1,339,000 1,340,000 1,360, SEWER RECEIPTS 794, , , , , GARBAGE RECEIPTS 1,330,680 1,425,468 1,442,000 1,449,000 1,450, METER INSTALLATIONS 36,900 33,650 25,000 19,000 25, TRANSFER FEES ,000 7,700 7, LATE PENALTY 37,272 38,084 42,000 46,000 44, RECONNECT/ NEW SERVICE FEE 46,135 43,880 45,000 47,000 46, INTEREST -- INVESTMENTS 21,992 6,328 5,000 4,000 5, RECOVERY OF EXPENSES 4,439 2,220 6,000 2,000 4, Y.M.C.A. LOAN REVENUE SWOSU CONTRIB. TOWARD LADDER TRUCK 12,000 12,000 12,000 12,000 12, OTHER MISCELLANEOUS REVENUE 3,809 2,425 5,000 2,500 3,000 TOTAL REVENUES 3,559,030 3,625,765 3,734,300 3,758,500 3,832,050 EXPENSES LEASE PURCHASE DEBT (FIRE TRUCK) Ten year lease purchase beginning in PRINCIPAL PAID ON AERIAL TRUCK 66,722 82,746 80,006 80,006 90, LEASE PURCHASE INTEREST EXPENSE 34,502 36,883 30,422 30,422 30,000 TOTAL LEASE PURCHASE DEBT 101, , , , ,000 EXPENSES MAINTENANCE SHOP VEHICLE REPAIR - WATER SERVICES 5,906 10,155 6,000 13,277 12, VEHICLE REPAIR - SEWER SERVICES 6,602 9,847 6,000 23,413 18, VEHICLE REPAIR - SANITATION 25,047 37,820 30,000 18,103 20,000 TOTAL MAINTENANCE SHOP 37,555 57,823 42,000 54,793 50,000 Page 18
19 EXPENSES DATA PROCESSING OTHER MATERIAL & SUPPLIES ,000 1,000 10, OTHER SERVICES & CHARGES 2,126 6,098 1,250 1,000 30,000 TOTAL DATA PROCESSING 2,667 6,351 2,250 2,000 40,000 EXPENSES WATER OFFICE (3) BASE SALARY & WAGES 68,791 88,882 71,476 71,476 74, OVERTIME - 3, SOCIAL SECURITY/MEDICARE 5,202 6,976 5,468 5,468 5, MUNICIPAL RETIREMENT 7,813 11,498 10,007 10,007 10, HEALTH & LIFE INSURANCE 15,089 19,734 17,682 16,039 18, OTHER MATERIAL & SUPPLIES 5,949 5,599 6,000 6,000 6, OTHER SERVICES & CHARGES 3,055 5,805 4,000 4,000 5,000 TOTAL WATER OFFICE 105, , , , ,021 EXPENSES WATER SERVICES (7) BASE SALARY & WAGES 212, , , , , OVERTIME 13,906 9,615 13,225 13,655 13, SOCIAL SECURITY/MEDICARE 17,340 15,640 13,093 15,622 13, MUNICIPAL RETIREMENT 22,670 23,947 23,960 28,930 24, HEALTH & LIFE INSURANCE 38,741 41,510 41,258 46,084 42, OTHER MATERIAL & SUPPLIES 23,579 28,798 40,000 34,562 35, OTHER SERVICES & CHARGES 73,293 32,023 40,000 43,380 40, WATER LEASES 10,610 15,173 16,000 15,300 18,000 TOTAL WATER SERVICES 412, , , , ,901 Page 19
20 EXPENSES WASTEWATER SERVICES (5) BASE SALARY & WAGES 100, , , , , OVERTIME 12,054 9,357 11,500 11,500 11, SOCIAL SECURITY/MEDICARE 8,672 10,088 10,576 10,576 10, MUNICIPAL RETIREMENT 13,009 17,533 19,355 19,355 19, HEALTH & LIFE INSURANCE 21,002 27,220 29,470 25,818 36, OTHER MATERIAL & SUPPLIES 42,899 37,311 55,000 42,000 40, OTHER SERVICES & CHARGES 51,136 55,543 50, ,049 50, TRAINING 1,874 2,466 4,500 3,112 3,000 TOTAL WASTEWATER SERVICES 251, , , , ,918 EXPENSES C.M.O.M. DEPARTMENT (2) BASE SALARY & WAGES 50,608 56,401 57,816 57,816 58, OVERTIME 999 2,997 2,000 2,000 2, SOCIAL SECURITY/MEDICARE 3,933 4,527 4,576 4,576 4, MUNICIPAL RETIREMENT 5,990 7,722 8,375 8,375 8, HEALTH & LIFE INSURANCE 9,787 10,888 11,788 11,788 12, OTHER MATERIAL & SUPPLIES 9,866 5,187 6,000 8,245 8, OTHER SERVICES & CHARGES 1,552 4,209 2,500 5,158 3, TRAINING , ,000 TOTAL C.M.O.M. SERVICES 82,805 92,811 95,555 98,658 96,990 EXPENSES SANITATION DEPARTMENT (8 FULL TIME, 1 PART TIME) BASE SALARY & WAGES 179, , , , , OVERTIME 2, ,500 1,000 1, SOCIAL SECURITY/MEDICARE 13,759 13,371 15,955 15,955 16, MUNICIPAL RETIREMENT 20,933 22,979 29,198 29,198 29, HEALTH & LIFE INSURANCE 37,518 38,107 47,152 36,800 48, OTHER MATERIAL & SUPPLIES OTHER SERVICES & CHARGES , , TRANSFER STATION TIPPING FEES 510, , , , ,000 TOTAL SANITATION DEPARTMENT 765, , , , ,615 Page 20
21 EXPENSES P.W.A. CAPITAL IMPROVEMENTS FUND DATA PROCESSING 19,508 5,674 53,000 53, , WATER SERVICES 69,713 89, , ,000 88, WATER - SOUTH I-40 DEVELOPMENT 262, WASTEWATER SERVICES 31,077 61,622 10,000 10,000 46, SANITATION 160,904 32, , ,000 90, CMOM ,000 50,000 - TOTAL EXPENDITURES 543, , , , ,500 Page 21
22 2011 WEATHERFORD PUBLIC WORKS CAPITAL ITEM REQUEST DETAIL DEPARTMENT: DATA PROCESSING REASON FOR CAPITAL APPROVED 1 FINANCIAL SOFTWARE INSTALLMENT LEASE PURCHASE DUE 100,000 2 NEW TABBING & FOLDING MACHINE FOR UTILITY BILL PROCESS 10,000 TOTAL 110,000 DEPARTMENT: WATER SERVICES REASON FOR CAPITAL APPROVED 1 TAPPING MACHINE FOR NEW SERVICES REPLACE 1975 MODEL 3,500 2 NEW AIR COMPRESSOR USED FOR MAKING BORES AT NEW METER AND BOXES 40, /4 TON CAB & CHASSIS REPLACE 1984 CHEV ONE TON 20,000 4 MOWER FOR MOWING WELL HOUSE RIGHT-A-WAYS TRANSFER OLD ONE TO WWTP 15, WATER METERS ANNUAL REPLACEMENTS 10,000 TOTAL 88,500 DEPARTMENT: SEWER SERVICES REASON FOR CAPITAL APPROVED 1 MANURE SPREADER USED FOR SPREADING SLUDGE 16, " PUMP FOR WET WELL NEED BACKUP FOR WET WELL 14, ' BRUSH HOG MOW LAGOONS AND AROUND PLANT 16,000 TOTAL 46,000 DEPARTMENT: SANITATION REASON FOR CAPITAL APPROVED 1 DUMPSTERS 80 REBUILT, 20 NEW; EXTRA LIDS ANF FLAPS 40,000 2 BRUSH TRUCK TRADE IN 2005 GMC C ,000 TOTAL 90,000 Page 22
23 EXPENSES GENERAL EXPENSE WORKMAN'S COMPENSATION 40% 70,305 87,764 78,600 78,600 85, OTHER MATERIAL & SUPPLIES 16,680 22,925 15,000 23,536 25, NATURAL GAS UTILITY 16,361 21,684 20,000 20,000 24, ELECTRIC UTILITY 324, , , , , TELEPHONE UTILITY 10,069 10,878 10,000 10,000 11, INSURANCE 68,702 64,000 75,000 70,000 80, OTHER SERVICES AND CHARGES 9,286 20,115 8,000 21,666 30, OKLAHOMA MUNICIPAL LEAGUE DUES 30% 2,310 2,430 2,430 2,430 3, S.W.O.D.A. DUES 30% ,000 TOTAL GENERAL EXPENSES 519, , , , ,000 EXPENSES DEBT SERVICE DEBT RELATED EXPENSES - BOK FEES 3,000 3,000 3,000 3,000 10,000 TOTAL DEBT SERVICE 3,000 3,000 3,000 3,000 10,000 Page 23
24 EXPENSES TRANSFERS TRANSFER TO GENERAL FUND FOR OPERATIONS , TRANSFER TO PWA BOND FUND 828, , , , ,400 TOTAL TRANSFERS 828, , , , ,561 TOTAL PUBLIC WORKS EXPENDITURES 3,110,724 3,214,042 3,702,782 3,234,088 3,826,506 PROJECTED CHANGE IN FUND BALANCE 448, ,723 31, ,412 5,544 REVENUES BOND TRANSFER FUND Temporary account used to set aside monthly debt payments INTEREST -- INVESTMENTS 1, TRANSFERS FROM P.W.A. 827, , , , BOND TRANSFER FUND RESERVE - 29, ,524 TOTAL REVENUES 829, , , , ,524 EXPENSES BOND TRANSFER FUND TRANSFER TO BANK OF OKLAHOMA 823, , , , ,524 TOTAL EXPENDITURES 823, , , , ,524 REVENUES 2002 REVENUE BONDS - BOK Semi-annual bond payments to Bank of Oklahoma - Payoff scheduled March INTEREST -- INVESTMENTS 9, TRANSFER FROM FNB BOND FUND 823, , , , , FROM BOK SINKING FUND RESERVE - 37, ,000 TOTAL REVENUES 832, , , , ,497 EXPENSES 2002 REVENUE BONDS - BOK BOND INTEREST EXPENSE 98,824 73,368 45,524 45,524 15, PRINCIPAL DEBT RETIRED 725, , , , ,000 TOTAL EXPENDITURES 823, , , , ,497 Page 24
25 REVENUES 2010 SALES TAX REVENUE BONDS - FNB Monthly payments to BOK for sales tax revenue bonds INTEREST -- INVESTMENTS , TRANSFER FROM GENERAL FUND ,600 24, ,933 TOTAL REVENUES ,600 24, ,933 EXPENSES 2010 SALES TAX REVENUE BONDS - BOK TRANSFER TO BANK OF OKLAHOMA ,600 24, ,933 TOTAL EXPENDITURES ,600 24, ,933 REVENUES 2010 UTILITY REVENUE BONDS - FNB Monthly payments to FNB for 2010 Utility Revenue Bond Issue INTEREST -- INVESTMENTS , TRANSFERS FROM P.W.A ,353 TOTAL REVENUES ,353 EXPENSES 2010 UTILITY REVENUE BONDS - FNB TRANSFER TO BANK OF OKLAHOMA ,353 TOTAL EXPENDITURES ,353 Page 25
10/24/17 CITY OF BOTTINEAU Page: 1 of 49 10:37:40 Expenditure Budget Report -- MultiYear Actuals Report ID: B240 For the Year: 2018
10/24/17 CITY OF BOTTINEAU Page: 1 of 49 1000 GENERAL FUND 411000 GOVERNING BOARD 110 SALARIES-PERMANENT EMP 23,000 24,000 24,000 20,000 24,000 83 24,000 24,000 100 Account: 23,000 24,000 24,000 20,000
More informationVillage of Richton Park Budget Document FY 2015
1 Page General Fund Table of Contents 2 Summary 4 Revenues 8 Administrative 11 DCEO Village Hall Rehab 12 IRMA 13 Building 15 Community Development 17 EECBG Residential Furnaces 18 EECBG Village Hall Furnaces
More informationActual Amount Actual Amount 2017
001-00-09-311.1001 Ad Valorem Taxes / Sarasota County 7,470,738 7,721,639 7,988,905 8,267,685 8,267,685 8,541,098 273,413 3.3 001-00-09-311.1002 Ad Valorem Taxes / Manatee County 2,892,297 3,025,947 3,192,108
More informationBUDGETED REVENUES TAXES
TAXES PROPERTY TAX 010 4 0950 4 10000 1,102,736 1,100,002 1,128,816 1,101,400 560,300 DEBT SERVICE TAXES 200 4 7710 4 10001 762,885 823,815 839,926 581,136 416,102 TRUST & AGENCY TAXES 112 4 0950 4 10002
More informationCITY OF HEATH, TEXAS ANNUAL OPERATING BUDGET FISCAL YEAR
CITY OF HEATH, TEXAS ANNUAL OPERATING BUDGET FISCAL YEAR 2018-2019 The passage of S.B. No. 656, amended Section 102.007 of the Texas Local Government Code to require that the following information be included
More informationWest Pikeland Township 2019 Budget
Carry Forward Fund Balances Infrastructure 1,445,000 1,445,000 1,445,000 Operating 2,210,000 2,210,000 2,210,000 Total 2,210,000 1,445,000 3,655,000 3,655,000 Liquid Fuels 220,000 220,000 Open Space 4,025,000
More informationCITY OF COQUILLE Budget Analysis & Proposal Report Overview General Fund
1 GENERAL FUND 310 Working Capital Carryover 875,972 697,872 589,245 10010 Beginning fund balace 455,356 455,356 455,356 455,356 875,972 697,872 589,245 Working Capital Carryover Totals: 455,356 455,356
More informationFINES VEHICLE CODE VIOLATIONS -40, VIOLATION OF ORDINANCES -15,000-55,000
REVENUE & TRANSFERS IN REAL ESTATE TAXES 130100 401110 RE TAXES - CURRENT -3,082,907 130100 401210 RE TAXES - T.I.F. REVENUE -71,000 130100 401310 RE TAXES - DELINQUENT -30,000 130100 401610 RE TAXES -
More informationINTEREST EARNED INTEREST EARNED 140,000 TOTAL INTEREST EARNED 140,000
REVENUE & TRANSFERS IN REAL ESTATE TAXES 130100 401110 RE TAXES CURRENT 3,120,000 130100 401210 RE TAXES T.I.F. REVENUE 71,000 130100 401310 RE TAXES DELINQUENT 30,000 130100 401610 RE TAXES INTERIM 20,000
More informationBUDGET WORKSHEET Page: 1 6/14/2018 2:00 pm. Prior Current Year (6) (7) (8)
Page: 1 Revenues Dept: 000 402.000 CURRENT REAL PROPERTY TAXES 1,430,751 1,501,000 1,501,000 1,476,261 0 1,587,000 1,587,000 1,587,000 410.000 CURRENT PERSONAL PROPERTY TAX 23,969 29,000 29,000 28,938
More informationAdopted Operating Budget
, TEXAS Adopted Operating Budget Fiscal Year 2018 2019 Due to the passage of S.B. No. 656, Section 102.007 of the Texas Local Government Code was amended to require that the following information be included
More informationAMENDED BUDGET FY 2018
` TOWN OF MOUNT JACKSON Revenues 103010. 1000 Penalty and Interest 3,000 6,000 6,000 6,000 103010. 1100 Real Estate Tax 235,570 240,000 240,000 240,000 103010. 1200 Personal Property Tax 283,700 320,000
More informationTown of East Greenwich Adopted Fiscal Year 2019 Budget
Prior Year Tax Revenue 932,215 1,155,251 1,046,204 700,000 750,000 50,000 7.1% Current Year Tax Revenue 51,904,473 54,252,812 55,904,709 55,212,447 55,164,382 (48,065) -0.1% 03010 03010 TAX REVENUE 52,836,688
More informationActual Budgeted
DETAIL BREAKDOWN OF BUDGET 100 BOARD OF SELECTMEN 105,007 109,560 108,753 0 105,191-3,562-3.28% 100 First Selectman 49,788 48,849 49,150 0 49,338 188 0.38% 101 Selectman 3,244 3,244 3,266 0 3,277 11 0.34%
More informationRevenue Source. Total $5,724,658. Expenditures
ADOPTED BUDGET PLAN FOR THE MOHAVE VALLEY FIRE DISTRICT Revenue Source Expenditures POSTED JULY 18, 2017 FISCAL YEAR 2015-2016 Levy Rate - $3.05 Reserved Revenue $900,000 Beginning Unreserved Balance $315,346
More informationCITY OF COQUILLE Budget Analysis & Proposal Report Overview General Fund
1 GENERAL FUND 310 Working Capital Carryover 630,617 493,903 343,048 10010 Beginning fund balance 395,683 395,683 395,683 630,617 493,903 343,048 Working Capital Carryover Totals: 395,683 395,683 395,683
More informationCITY OF WEST PEORIA SUMMARY OF REVENUES,. FY2013 FY2014 FY2015 FY2015 FY2016 FY2017 ACTUAL BUDGET BUDGET ACTUAL BUDGET BUDGET NOTES
CITY OF WEST PEORIA SUMMARY OF REVENUES,. NOTES 4/7/2016 BEGINNING BALANCE 2,790,482 3,327,634 3,332,919 3,728,412 3,662,719 2,405,580 REVENUE 01-00-125 01-00-311 PROPERTY TAX 131,318 139,100 144,350 139,894
More informationCity of Montpelier PARKING FUND FY 2015 Budget Report As Of and For The 4 Months Ending 10/31/ % of Fiscal Year Completed.
PARKING FUND FY Report FY REVENUES 40.25 RENTS & COMMISSIONS/UTILITY FEES 40.2560.00.00.4 PARKING METER REV $465,500.00 $137,778.22 ($327,721.78) 29.60 % 40.2560.00.01.4 PARKING METERS REV-JACOBS LOT $23,940.00
More information08/31/17 CITY OF MILES CITY Page: 1 of 40 16:31:10 Revenue Budget Report -- MultiYear Actuals Report ID: B250 For the Year:
08/31/17 CITY OF MILES CITY Page: 1 of 40 1000 GENERAL 310000 TAXES 311010 Real Property Taxes 1,400,103 1,430,867 1,466,845 1,631,920 1,644,939 99% 1,734,939-35,941 1,698,998 103% 311020 Personal Property
More informationKEY LARGO FIRE RESCUE AND EMS DISTRICT FY BUDGET DETAILS - FIRE DEPARTMENT
120 Department: Regular Salaries & Wages: Administrative Stipend ($500 per month each Full Time FF) 18,000 18,000 9,000 18,000 - Full-time firefighter II / EMT Station Officer / Driver Engineer (7 full-time)
More informationBOROUGH OF WESLEYVILLE GENERAL FUND BUDGET: 2014
GENERAL FUND 01-279.990 BALANCE FROM UNRESERVED FUNDS 125,050 01-301.100 REAL ESTATE CURRENT YEAR 637,750 01-301.500 REAL ESTATE - LIENED 40,000 01-310.100 REAL ESTATE TRANSFER TAX 26,900 01-310.200 EARNED
More informationActual Budgeted
2013.14 e' 2015.16 _ percent DETAIL BREAKDOWN OF BUDGET 100 BOARD OF SELECTMEN 105,007 109,560 103,651 108,753 0 105,191-3,562-3.28% 100 First Selectman 49,788 48,849 48,849 49,150 0 49,338 188 0.38% 101
More informationINCORPORATED VILLAGE OF ROCKVILLE CENTRE ADOPTED BUDGET
INCORPORATED VILLAGE OF ROCKVILLE CENTRE Page 1 ADOPTED BUDGET Fiscal Year June 1, 2018 thru May 31, 2019 Prepared In Compliance With Village Law, Tentative Budget filed March 5, 2018 Francis X. Murray,
More informationVARIANCE 16-17REQ PRO VARIANCE 16-17REQ ACT VARIANCE 16-17REQ BUD
14-15 ACT BUD PRO 14-15 201-0000-301-1000 Property Tax 830,727 940,000 872,439 930,000 99,273-10,000 57,561 201-0000-301-2070 Grants 13,115 0 0 0-13,115 0 0 14-15 actual and projection may reflect timing
More informationBOROUGH OF FOX CHAPEL 2018 BUDGET GENERAL FUND
REVENUE REAL ESTATE TAXES 01.301.100 Real Estate - Current 2,847,100 2,870,100 23,000 2,882,100 01.301.200 Real Estate - Prior 55,000 39,900 (15,100) 40,000 Total Real Estate Tax 2,902,100 2,910,000 7,900
More informationProvisional Budget Report
CORP. TOWN OF BLIND RIVER GL5220 Page : 1 1 GENERAL OPERATING FUND REVENUES 1-3-1000-1000 MUNICIPAL TAX LEVY -5,915,058 1-3-1000-1320 POWER DAMS -95,334 1-3-1000-1360 N.P.H. ADMINISTRATION -18,000 1-3-1000-1400
More informationCITY OF HUMBLE PROPOSED REVENUE AND EXPENDITURES FISCAL YEAR
CITY OF HUMBLE PROPOSED REVENUE AND EXPENDITURES FISCAL YEAR 2016-2017 CITY OF HUMBLE FISCAL YEAR OCTOBER 1, 2016, SEPTEMBER 30, 2017 TABLE OF CONTENTS PRESENTATION 1 COMBINED STATEMENT OF ESTIMATED REVENUE
More informationCity of Monroe, Wisconsin Capital Improvement Plan PROJECTS & FUNDING SOURCES BY DEPARTMENT
City of Monroe, Wisconsin Capital Improvement Plan FY '13 FY '17 thru PROJECTS & FUNDING SOURCES BY DEPARTMENT Department Project# Priority Administration Replace Computer AD-15-01 3 Administration Administration
More informationCOUNTY ROAD FUND ESTIMATED ENDING UNRESERVED FUND BALANCE 2,132, ESTIMATED ENDING RESERVED FUND BALANCE 0
COUNTY ROAD FUND 11-2- 58 58 ESTIMATED ENDING UNRESERVED FUND BALANCE 2,132,164 58 5 5 ESTIMATED ENDING RESERVED FUND BALANCE 541 ROADWAY 1,617,697 541 3 Roadway Preservation 1,617,697 542 ROAD AND STREET
More informationHeather Ridge Metropolitan District Proposed Budget General Fund For the Year ended December 31, 2013
Budget General Fund Beginning fund balance $ 33,094 $ 17,044 $ 23,372 $ 23,372 $ 67,686 Property taxes 141,585 184,093 182,339 184,000 143,602 Specific ownership taxes 8,146 11,046 8,078 12,000 8,616 Miscellaneous
More informationAccount Number Description Total
Revenues 432 3225 0000 000 Title II 28,000 421 3230 0000 000 IDEA 10,500 410 3261 0000 000 NSLP 40,897 410 3265 0000 000 USDA Commodities 4,138 100 3300 0000 000 FEFP - Brevard Cty Sch Dist 6,164,428 100
More informationPARKING SERVICES. Off-Street Parking Revenues
PARKING SERVICES Parking Services includes operation of two major Off- Street parking lots, all On- Street metered parking and parking enforcement activities. Off-Street Parking Off-Street Parking accounts
More informationStormwater Utility Agency Mission Agency Overview
Stormwater Utility Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the public, while maintaining an equitable rate structure. Agency Overview The Agency
More informationBorough of East Stroudsburg 2018 Budget
Account No. Line Description 300 TAXES 301.100 Property Tax-Current Year 1,782,897.00 301.200 Property Tax-Prior Year 14,395 301.300 Property Tax-Interium 600 301.400 Property Tax Delinquent 97,000 TOTAL
More informationORDINANCE AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF LOCKHART, TEXAS ADOPTING THE BUDGET AND APPROPRIATING RESOURCES FOR THE FISCAL
ORDINANCE 2016-25 AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF LOCKHART, TEXAS ADOPTING THE AND APPROPRIATING RESOURCES FOR THE FISCAL YEAR 2016-2017, BEGINNING OCTOBER 1, 2016 FOR THE CITY OF LOCKHART,
More informationTown of Scottsville FY 2017 Budget Summary Page Adopted June 20, 2016
Town of Scottsville FY 2017 Budget Summary Page Adopted June 20, 2016 Projected Cash Balance July 1, 2016 Budgeted Revenues Budgeted Expenditures Projected Cash Balance June 30, 2017 General Fund 404,000
More informationCITY OF HUMBLE PROPOSED REVENUE AND EXPENDITURES FISCAL YEAR
CITY OF HUMBLE PROPOSED REVENUE AND EXPENDITURES FISCAL YEAR 2015-2016 CITY OF HUMBLE FISCAL YEAR OCTOBER 1, 2015, SEPTEMBER 30, 2016 TABLE OF CONTENTS PRESENTATION 1 COMBINED STATEMENT OF ESTIMATED REVENUE
More informationPresented to Council November 7, :30 p.m. More images
Presented to Council November 7, 2016 3:30 p.m. More images 1 1. Capital Projects - 25 Year Forecast 2. Public Works 3. Emergency Services 4. Library 5. Community Centre s 6. Parks & Recreation 7. Administration
More informationVOTE R LAMU COUNTY II I RECURRENT EXPENDITURE SUMMARY 2013/2014 AND PROJECTED EXPENDITURE SUMMARY FOR 2014/ /2016
305010101 Headquarters 2110200 Basic Wages - Temporary Employees - 17,085,586 18,500,000-2110201 Contractual Employees - 17,085,586 18,500,000-2210200 Communication, Supplies and Services - 1,505,000 1,730,000-2210201
More information2017 Solebury Township Budget - Approved at 12/13/16 BOS Meeting
. GENERAL FUND - 01 7.375 7.625 7.875 01.300.301.100 Real Est Tx Current Yr -R.Carr 1,734,995 1,742,245 1,839,850 1,839,850 1,945,932 1,945,932 1,945,932 1,945,932 1,945,932 01.300.301.200 RE Taxes - Prior
More informationMayor Glatt & Members of Common Council From: Christopher Cotter, City Administrator
City of Summit Administration Memo To: Mayor Glatt & Members of Common Council From: Christopher Cotter, City Administrator CC: Department Heads & File Date: July 29, 2010 Re: 2010 Capital Improvement
More information2017/2018 TOWN OPERATIONS BUDGET
2017/2018 TOWN OPERATIONS 10 APPOINTED & ELECTED 1101011 & 1101012 SELECTMEN 51135 SALARY 1ST SELECTMAN 71,447 72,876 74,698 76,565 78,479 0 (78,479) -100.00% 51140 SALARY 2ND SELECTMAN 3,994 3,724 4,135
More informationWRIGHTSTOWN TOWNSHIP 2016 DRAFT BUDGET
DRAFT Page 1 300.000.00 REVENUE 301.000.00 Real Estate Taxes 301.100.01 REAL ESTATE TAXES CURRENT (3.05) 192,465 190,213 197,464 199,461 204,637 204,970 202,791 205,276 206,545 206,545 206,545 206,545
More informationCITY OF HUMBLE BUDGET
FISCAL YEAR 2016 2017 , TEXAS ANNUAL OPERATING FOR FISCAL YEAR 2016-2017 In accordance with SB 656 This budget will raise more revenue from property taxes than last year s budget by an amount of $233,380,
More informationMemorandum. Project Administration Department. 324 East Pine Street Tarpon Springs FL (727)
Project Administration Department 324 East Pine Street Tarpon Springs FL 34689 (727) 942-5638 Memorandum Date: March 19, 2019 To: Mayor, and Board of Commissioners Through: Mark LeCouris, City Manager
More informationCity of Brooklyn Park, Minnesota. Capital Equipment Plan Issued by:
City of Brooklyn Park, Minnesota Plan 2016-2020 Issued by: Finance Alan Rolek, Director Operations & Maintenance Dan Ruiz, Director Prepared by: Finance Korrie Johnson, Accountant Adopted December 7, 2015
More informationMidvale City Corporation FY 2019 Tentative Budget Presented May 1, Fiscal Year beginning July 1, 2018 and ending June 30, 2019
Midvale City Corporation FY 2019 Tentative Budget Presented May 1, 2018 Fiscal Year beginning July 1, 2018 and ending June 30, 2019 Midvale City Corporation Tentative Budget Fiscal Year 2019 Table of Contents
More informationAdopted Requested Executive Position Title CG-RG FTEs Amount FTEs Amount FTEs Amount
Agency: Eng/Sewer/Stormwater/Landfill Function: Dept of Public Works and Transportation 2015 2016 Adopted Requested Executive Position Title CG-RG FTEs Amount FTEs Amount FTEs Amount Electrician Foreperson
More informationAppendix B - Schedule of Proprietary Type User Charges. Schedule of Proprietary Type User Charges - Marina Effective 1/1/2019
Appendix B - - Marina Effective 1/1/2019 MARINA CHARGES Lengths shown are the boat length or the slip size, whichever is longer. Long-Term Moorage amounts include leasehold excise tax. Base Rate Rate for
More informationWashington Township, Montgomery County, Ohio 2018 Budget December 4, 2017
Washington Township, Montgomery County, Ohio 2018 Budget December 4, Board of Trustees Scott Paulson, President Dale Berry, Vice President Joyce Young, Trustee Fiscal Officer Thomas Zobrist Law Director
More informationMoney and banking. Flow of funds for the first quarter
Statistical tables Money and banking Page S South African Reserve Bank: Liabilities... 2 South African Reserve Bank: Assets... 3 Corporation for Public Deposits: Liabilities... 4 Corporation for Public
More informationRESOLUTION NO Administration Fees
RESOLUTION NO. 325 RESOLUTION ADOPTING CITY OF BLACKFOOTS FEE SCHEDULE WHEREAS, the City of Blackfoot annually reviews all fees to ensure accuracy: and WHEREAS, the City has fees already established: and
More informationOCKLAND COUNTY SOLID WASTE MANAGEMENT AUTHORI FINAL LINE ITEM BUDGET
OCKLAND COUNTY SOLID WASTE MANAGEMENT AUTHORI FINAL LINE ITEM BUDGET Final Final REVENUE: SOLID WASTE DISPOSAL CHARGES USER FEES 6,881,156 9,007,863 1 CAPITAL CHARGE(AD VALOREM) 11,828,720 11,386,098 1
More informationCAPITAL OUTLAY. Improvements other than buildings. Furniture & Office Equipment
CAPITAL OUTLAY Capital Outlay Item expenditures for fixed assets such as equipment, remodeling, minor building improvements, and vehicles may be funded from the operating budget or shortterm financing.
More informationAdopted Est Exp. Surplus/ (Shortfall)
2016- ADMINISTRATIVE Board of Education 1010.4 Other Expense 2,300 2,500 2,500-2,500 2,001 499 2,500 2,041 459 1010.4.1 Travel 2,300 2,500 100 2,400 500 46 454 1,000-1,000 1010.4.2 Advertising 4,000 4,000
More informationCITY OF HUMBLE PROPOSED REVENUE AND EXPENDITURES FISCAL YEAR
CITY OF HUMBLE PROPOSED REVENUE AND EXPENDITURES FISCAL YEAR 2018-2019 CITY OF HUMBLE FISCAL YEAR OCTOBER 1, 2018 - SEPTEMBER 30, 2019 TABLE OF CONTENTS PRESENTATION 1 COMBINED STATEMENT OF ESTIMATED REVENUE
More informationCustom Budget Comp through FY18 Expenses
010:GENERAL 3000:SELECTBOARD 010-3000-10.00 Selectboard Salary 3,500 3,500 3,600 3,600-010-3000-10.01 Secretarial Services 2,100 2,416 2,220 2,400 180 010-3000-30.00 Advertising 1,200 2,045 1,200 1,500
More information- 3,000 18, ,000 2,000-5,500 5, , ,000 3,000 2, ,000 52,000 52,000
Revenue 301.1000 Real Estate Tax Curr 301.2000 Real Estate Tax Prior Year 301.3000 Real Estate Tax Delq 309.1000 1 % RAD Sales Tax 310.1000 Real Estate Transfer Tax 310.2100 Wage Tax Current Year 310.2200
More informationAdopted Requested Executive Position Title CG-RG FTEs Amount FTEs Amount FTEs Amount
Agency: Police Function: Public Health and Safety 2015 2016 Adopted Requested Executive Position Title CG-RG FTEs Amount FTEs Amount FTEs Amount Crossing Guard 83-05 20.80 393,081 - - - - Account Technician
More informationDenver Volunteer Fire Department. Insurance Services Office Rating: 5-9E. Number of Volunteers on Roster: 15
Denver Volunteer Fire Department Insurance Services Office Rating: 5-9E Number of Volunteers on Roster: 15 Number of Paid Staff (including Part-time): 42 Main Station Location: Sub-Station Location: Sub-Station
More informationStatistical tables S 0. Money and banking. Capital market. National financial account. Public finance
Statistical tables Money and banking Page S South African Reserve Bank: Liabilities... 2 South African Reserve Bank: Assets... 3 Corporation for Public Deposits: Liabilities... 4 Corporation for Public
More informationParking Utility Agency Overview
Agency Overview Agency Mission The mission of the Parking Utility is to provide safe, convenient and affordable parking to the City s residents and visitors, consistent with City transportation policies.
More informationTOWN OF COBOURG 2017 OPERATING BUDGET ESTIMATES
ENVIRONMENTAL SUMMARY 2017 2017 2018 2019 FUNCTION 2016 2016 DEPT % FINAL % FORECAST FORECAST BUDGET YTD REQUEST APPROVED WPCP #1 1,546,378 1,319,457 1,581,945 2.3 1,581,945 2.3 1,615,151 1,671,755 WPCP
More informationWCFD11 Proposed 2019 Budget
WCFD11 Budget Fire EMS Total Revenue $ 358,515 $ 98,926 $ 457,441 Apparatus Fund $ (95,000) $ (17,000) $ (112,000) Operating $ (242,793) $ (127,426) $ (370,219) Capital $ (128,200) $ (4,000) $ (132,200)
More informationWysox Fire Report. Standing Stone Township 20. Breakdown for the year. November Calls for Month 7 Year to date 168.
Wysox Report November 2016 Calls Month 7 Year to date 168 Breakdown the year Wysox Township 87 Asylum Township 31 Sting Stone Township 20 Mutual Aid 30 Applied State grant debt reduction $ 15, 0 Applied
More informationDirector of Public Works. Administrative Assistant I
Director of Public Works Streets Foreman Administrative Assistant I Administrative Assistant I Sanitation Superintendent Streets Crew Sanitation Crew MISSION: The mission of the Department of the Public
More informationPUBLIC TRANSPORTATION Activity # 91
PUBLIC TRANSPORTATION ACTIVITY DESCRIPTION (Engineering) DESCRIPTION: Arcata and Mad River Transit System (A&MRTS) provides public transportation within the City of Arcata. There are two fixed routes that
More informationHuman Resources Department Overview
Human Resources Department Overview The Human Resources Department is responsible for serving job applicants and employees of Jackson County. They accomplish this by ensuring fair treatment for applicants
More informationTRANSPORTATION ENGINEERING SERVICES: Street Project Management
TRANSPORTATION ENGINEERING SERVICES: Street Project Management Mission Statement Street Project Management is a department within the Division of Public Works, Transportation Engineering section. The mission
More informationCITY OF HUMBLE BUDGET
FISCAL YEAR 2018 2019 , TEXAS ANNUAL OPERATING FOR FISCAL YEAR 2018-2019 In accordance with SB 656 This budget will raise more revenue from property taxes than last year s budget by an amount of $390,556,
More informationBorough of Quakertown 2018 Fee Schedule
Mechanical, Plumbing, Electrical & Building Fees Borough of Quakertown $0 - $1,000 Value Over $1,001 Excess of 1st $1,000 $5.00 per $500 Use & Occupancy Permit Temporary Permit Yard Sale Permit Code and
More informationPublic Works FTE (Full Time Equivalent) by Home Department
115 116 Public Works FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs Administrative Assistant 3.0 2.0 Administrative Assistant P/T - 1.0 Administrative Specialist 2.0 2.0 Apprentice
More informationCheck Register Sep 2016
Check Register Sep 2016 Chk. Date Vendor Name Ck Amount Description Expense Account Expense Amount DD 9/9/2016 Municipal Court $ 465.90 Employee Payroll 01.40.5010 $ 465.90 DD 9/9/2016 Sanitation $ 329.37
More informationStatistical tables S 0. Money and banking. Capital market. National financial account. Public finance
Statistical tables Money and banking Page S : Liabilities... 2 : Assets... 3 Corporation for Public Deposits: Liabilities... 4 Corporation for Public Deposits: Assets... 5 Banks: Liabilities... 6 7 Banks:
More informationFixed Asset Allocations by Budget Unit for FY
1100 112 Treasurer-Tax Collector Upgrading current business license program for greater Business License Software & Services 8965 Computer Software 1 10,900 10,900 10,900 efficiency for citizens and staff
More informationFederated States of Micronesia
IMF Country Report No. 13/17 Federated States of Micronesia 2012 ARTICLE IV CONSULTATION 2012 Statistical Appendix January 29, 2001 January 29, 2001 This Statistical Appendix paper for the Federated States
More informationEXHIBIT A. Village of Hampshire Fiscal Year Budget
EXHIBIT A Village of Hampshire Fiscal Year 2014 2015 Budget GENERAL FUND (01) REVENUE PROPERTY TAXES 01 000 100 3011 PROPERTY TAX CORPORATE 225,088 435,476 447,260 447,260 449,977 483,699 01 000 100 3012
More informationPOTTSGROVE SCHOOL DISTRICT 1301 KAUFFMAN ROAD POTTSTOWN, PENNSYLVANIA
1301 KAUFFMAN ROAD POTTSTOWN, PENNSYLVANIA 19464-2398 FINAL BUDGET JUNE 16, 2015 Fund Balance Actual Budget Estimates Difference Proposed Revenues 59,586,366 61,667,429 61,634,282-33,147 62,341,661 Expenses
More informationAgenda Report ARTS, RECREATION AND COMMUNITY SERVICES DEPARTMENT
Agenda Item No. 2b Agenda Report DATE: MARCH 6, 2012 TO: FROM: CITY COUNCIL ARTS, RECREATION AND COMMUNITY SERVICES DEPARTMENT SUBJECT: BOUNDARY OAK GOLF COURSE ELECTRIC GOLF CART LEASE STATEMENT OF ISSUE:
More informationInformation Technology Budget Tracking FY Biennium (DOLLARS IN THOUSANDS)
K-12 FINANCE DIVISION Children, Family & Learning Aids Interactive TV (correction to base) GF 7,707 9,972 8,082 (1,890) 8,104 Telecommunications Access Grants GF 15,500 10,500 23,000 12,500 0 Minnesota
More informationCAPITAL IMPROVEMENT PROGRAM
The Capital Improvement Program provides the means through which the City of Palm Coast takes a planned and programmed approach to utilizing its financial resources in the most responsive and efficient
More information2017 FY Budget Balancing Worksheet
Page 1 of 6 Seq Dept (Avg) s Beginning Balance 28,975,628 Seq Dept Initial Baseline s 30,520,186 (61,385) (61,385) (4,042,327) 560 Interfund Sheriff 1 34280520 (9,540) 200 Interdept/Fund Mtce-Correction
More informationC Tenant Improvements 2,901, C Fire Standpipe Repairs and Fire Sprinkler System Upgrade for
GENERAL FUND (01) C017060.589000 EXPO Maintenance Yard Buffer Park 440,000 - - - C019098.589000 Downtown Santa Monica Temporary Use TOD Site 836,400 - - - M014078.589000 Swim Facilities Planned Maintenance
More informationCITY OF ELMIRA, NEW YORK ADOPTED ADOPTED ADOPTED ADOPTED ADOPTED Description
2017 CAPITAL BUDGET FUNDING SOURCES State & Other Government Funding CHIPS Funding (NYSDOT) 791,000 791,000 791,000 791,000 791,000 PAVE NY (NYSDOT) 172,153 172,153 172,153 172,153 - WINTER RECOVER/SNOW
More informationResolution #105 A RESOLUTION OF THE CITY OF PRESTON, IDAHO, COMPILING A LICENSE AND FEE SCHEDULE AND WATER, SEWER, GARBAGE RATE SCHEDULE
Resolution #105 A RESOLUTION OF THE CITY OF PRESTON, IDAHO, COMPILING A LICENSE AND FEE SCHEDULE AND WATER, SEWER, GARBAGE RATE SCHEDULE WHEREAS a public hearing was held before the City Council on June
More informationNIXA CITY COUNCIL Tentative Agenda December 7, :00 PM NIXA CITY HALL 715 W. MT. VERNON
NIXA CITY COUNCIL Tentative Agenda December 7, 2016 7:00 PM NIXA CITY HALL 715 W. MT. VERNON Call to Order Roll Call Pledge of Allegiance Visitors: None Scheduled Presentations: 2017 City of Nixa Draft
More informationGENERAL GOVERNMENT ~ Municipal Buildings
Department of Development Aeronautics Building Inspection Economic Development Geographic Information Systems Planning & Zoning Building Maintenance Building Inspector Superintendent Laborer Janitor Electrician
More informationTOWN O F H M A MOND G N E R
Hammond Town Adopted Budget TOWN OF HAMMOND GENERAL FUND A 6 A dopted 7 Tentative Prelim Adopted Town Board A. 79 79 6 79 79 A. 56 6 9 96 7 7 Municipal Court A. 6 666 76 69 69 Court Clerk P/ A. 75 77 3
More informationInformational Pre-Budget and CIP Council Workshop
Informational Pre-Budget and CIP Council Workshop Mike Tubbs June 20, 2012 Fleet and Facilities Maintenance Fleet Mission Statement To provide City departments with safe, reliable and economically sound
More informationROSS TOWNSHIP 5 YEAR CAPITAL IMPROVEMENT PLAN
ROSS TOWNSHIP 5 YEAR CAPITAL IMPROVEMENT PLAN 2017-2021 Table of Contents Schedules Page Proposed 2017-2021 Capital Improvement Plan Time Table 3 Summary by Major Category 4 Accompanying Chart 5 Summary
More informationCedarpines Park Mutual Water Company
Revenue 100.401 Residential Consumption R&R Sect-4.2/4.95 $242,816 100.402 Commercial Consumption R&R Sect-4.2/4.95 $67 100.403 Construction Consumption R&R Sect-4.95 $0 100.411 Residential Meter Charge
More informationThe Hoisington Utility Bill. A Presentation to the Utility Task Force
The Hoisington Utility Bill A Presentation to the Utility Task Force Today s Presentation Will Provide the Following: 1. A brief overview of a City of 2. An explanation of what the base electric rate goes
More informationCITY OF WOODLAND SALARY SCHEDULE Effective April 1, 2018 SALARY PER MONTH
Accountant I * 116 MM $4,645.60 $4,877.89 $5,121.78 $5,377.86 $5,646.76 Accountant II * 120 MM $5,127.88 $5,384.27 $5,653.47 $5,936.15 $6,232.96 Administrative Clerk I 28 GS $2,554.32 $2,682.03 $2,816.14
More informationAccount Description Current Forecast Fav/(Unfav) Prior Year Current Forecast Fav/(Unfav) Prior Year
Database: LOCKWOOD Statement of Operations Page: 1 REVENUES RENT PR4010 GPR-RESIDENT 135,240 149,102 (13,862) 135,240 135,240 149,102 (13,862) 135,240 GROSS POTENTIAL RENT 135,240 149,102 (13,862) 135,240
More informationPUBLIC UTILITY DISTRICT NO. 1 OF CHELAN COUNTY
Fees and Charges PUBLIC UTILITY DISTRICT NO. 1 OF CHELAN COUNTY 1 SECTION TABLE OF CONTENTS Fees and Charges PAGE TABLE OF CONTENTS... 2 DELEGATED AUTHORITY... 3 ELECTRICAL FEES AND CHARGES... 4 SERVICE
More informationAccount Description Current Forecast Fav/(Unfav) Prior Year Current Forecast Fav/(Unfav) Prior Year
Database: LOCKWOOD Statement of Operations Page: 1 REVENUES RENT PR4010 GPR-RESIDENT 135,240 149,102 (13,862) 135,240 270,480 298,204 (27,724) 270,480 GROSS POTENTIAL RENT 135,240 149,102 (13,862) 135,240
More informationTABLE 1 - PERMITTED USES RESIDENTIAL USES
TABLE 1 - PERMITTED USES RESIDENTIAL USES Specific Use R SER R-2 R-4 R-6 R-8 MFR-12 RMH SO LB GB AB M-1 M-2 OS Building Accessory C Garage Private Home Occupation C C C C C C C C Mobile Home Mobile Home
More informationParking Utility Function: Public Works & Transportation
Agency Overview 82 Agency Mission The mission of the Parking Utility is to provide safe, convenient and affordable parking to the City s citizens and visitors, consistent with City Transportation policies.
More informationCity of Dell Rapids Fines, Fees and Rates: (The following municipal fines, fees and rates are set as needed by City Council Ordinance or Resolution.
City of Dell Rapids Fines, Fees and Rates: (The following municipal fines, fees and rates are set as needed by City Council Ordinance or Resolution.) FEES: Building Permit Fees.. Attachment A Razing Permit.
More informationCity of Clinton Fee & Rates Schedule Fiscal Year
Schedule Utilities, Garbage & Recycling City of Clinton & Rates Schedule Fiscal Year 2017-2018 All fees are subject to change by City Council Changes from prior year indicated in blue Water & Wastewater
More information