08/31/17 CITY OF MILES CITY Page: 1 of 40 16:31:10 Revenue Budget Report -- MultiYear Actuals Report ID: B250 For the Year:
|
|
- Gordon Merritt
- 5 years ago
- Views:
Transcription
1 08/31/17 CITY OF MILES CITY Page: 1 of GENERAL TAXES 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, % Personal Property Taxes 55,848 55,582 45,643 45,356 50,768 89% 56,166-11,424 44,742 88% Penalty & Interest on 6,950 4,082 4,336 2,678 4,000 67% 4,500 4, % LOCAL OPTION-MOTOR 210, , , , , % 230, , % Group: 1,673,090 1,715,168 1,742,111 1,910,268 1,924,707 99% 2,025,605-47,365 1,978, % LICENSES AND PERMITS Alcoholic Beverage 13,700 13,645 12,100 12,100 23,000 53% 6,750 6,750 29% General Business / % % Amusement Licenses & 1, , ,110 3% 1,110 1, % Animal Licenses % % Catering Beer/Wine Permit 1,260 1, % 4,100 4, % Parking Permits % % Group: 17,036 17,178 15,913 13,914 25,938 54% 12, ,973 50% INTERGOVERNMENTAL REVENUES INTERGOVERNMENTAL 405, % 0 0% Transportation Planning 108,421 10,500 69,242 15% 0 0% CDBG GRANT-PLANNING 20,100 0% 0 0% ICAC-Internet Crimes 4,814 2,085 1,121 1,244 3,600 35% 3,600 3, % Bullet Proof Vest Grant 4,899 2,000 0% 3,351 3, % FEMA -Projects ,500 4% 13,700-13, % CTEP-SRTS- Safe route to 13,212 13,700 0% 0 0% CTEP-Riverside Restroom 9, % 0 0% MDT-STEP-Police OT Reimb 1,384 1, % 0 0% CDBG- Dike Study 15,000 21,500 30,000 0% 0 0% MDT-SRO-Wage OT Reimb 9,674 2, % 0 0% K-9 OT-Dept of Justice % 0 0% Crime Control 40,036 40, % 0 0% Library - State Aid 10, % 13,700 13,700 *****% DNRC GRANTS 300 5,000 15, ***% 0 0% State Grant-Fish, 10, % 0 0% State Aide Public Safety 259, % 0 0% State Aid Public Works- 11, % 0 0% State Aide Public 1, % 0 0% State Aide Social and 1, % 0 0% State Aide Culture and 9, % 0 0% Oil & Gas Production Tax % % Live Card Game Table 1, , % % Video Gaming Machine 28,875 26,850 29,500 33,525 30, % 33,000 33, % HB 124 Entitlement 1,162,093 1,206,652 1,236,915 1,278,815 1,278, % 1,284,976 1,284, % Group: 1,677,644 1,315,240 1,706,406 1,326,368 1,469,857 90% 1,339, ,339,627 91%
2 08/31/17 CITY OF MILES CITY Page: 2 of GENERAL Charges for Services Sale of Maps and % % Board of Appeals,Zone ***% *****% Subdivision Review 1,210 2,960 2,030 1,520 2,000 76% 2,000 2, % Police Services % % Site Plan Review Fee 920 1, ,000 12% % Serv/Cnty-Interlocal Agmt 74,753 76,263 73, , , % 182, , % Administration & % 0 0% Law Enforcement Fees 1, ,988 2,730 1, % 3,500 3, % Fire reimbursement FRUSA ***% 5,000 5,000 *****% Flood Plain Fees 3,125 4,575 4,756 4,100 4, % 6,000 6, % SRO-County/School Dist. 32,538 34,937 36, % 0 0% Special F Serv % 0 0% District Hydrant Flow 4,850 4,850 5,000 5,000 5, % 5,000 5, % Special F Ser/Fire 33,812 34,300 35,148 35,959 48,000 75% 45,000 45,000 93% Fire Dept Equip 2,715 5,540 1,680 4,255 3, % 4,000 4, % Animal Control/Pound Fees 6,351 5,275 4,504 3,850 5,000 77% 4,000 4,000 80% Park Fees 2,011 2,260 1,980 2,875 1, % 3,500 3, % Swimming Pool Fees 14,292 13,066 9,044 10,886 14,000 78% 12,000 12,000 85% Group: 179, , , , , % 273, , % FINES AND FORFEITURES Fines/Surcharges/etc 201, , , , ,000 96% 190, ,000 95% Adm Fees (Court) 12,612 20,551 19,582 25,000 78% 20,000 20,000 80% DUI Proceeds/equip(Court) 3, % 0 0% Animal Control Court 8,645 6,125 7,660 10,498 7, % 10,000 10, % Restitution Collection ***% *****% Public Defender Fee ***% 0 0% Group: 213, , , , ,500 95% 220, ,100 94% MidRivers Franchise Fees 85,033 91, ,895 96,090 98,000 98% 96,000 96,000 97% Land Rental 32,542 28,355 33,718 37,183 32, % 48,800 48, % Building Rentals 16,200 16,200 16,200 16,200 16, % 16,100 16, % MISC REVENUE 9,242 2,762 21,251 11,451 19,000 60% 10,692 23,000 33, % Health Ins-MMIA Emp ,719 0 ***% 0 0% WAGE ANALYSIS 10,050 0% 0 0% Contributions and 5,100 3,025 1,763 1, % 1,000 1, % RIVERSIDE PARK % 0 0% Swimming Lessions % % Shop With A Cop 8,536 6,170 5,000 0% 5,000 5, % Denton Field Project/2015 7,029 21, ,576 0% 0 0% Florence Stacy Foundation 1,708 8,730 11,553 66,917 17% 6,000 6,000 8% Milwaukee Park 2,000 16,217 0% 0 0% DONATIONS-FIRE/AMB 370 1,594 1,964 81% 1,500 1,500 76% Misc.-BHS 900 1, , % % Sale of Junk/Salvage-PD 3,190 2,885 3,335 1, % 3,000 3, %
3 08/31/17 CITY OF MILES CITY Page: 3 of GENERAL Sale of Junk or Salvage 63 1, % 0 0% Group: 152, , , , ,124 59% 189,392 23, ,392 67% INVESTMENT EARNINGS Investment Earnings 1,974 1,953 2,871 5,128 2, % 3,500 3, % Group: 1,974 1,953 2,871 5,128 2, % 3, , % OTHER FINANCING SOURCES Proceeds/Loans/Intercap 175, ,500 58% 430, , % Compensation for Loss of 2,242 11,547 0 ***% 0 0% Interfund Operating 512, , , , ,367 91% 578,898-5, ,259 94% Group: 514, , , , ,867 81% 1,008,898-5,639 1,003, % Fund: 4,429,675 4,153,075 4,678,876 4,654,400 5,075,347 92% 5,073,227-30,004 5,043,223 99%
4 08/31/17 CITY OF MILES CITY Page: 4 of LIBRARY Charges for Services Serv/Cnty-Interlocal Agmt 38,645 39,024 39,414 39,808 39, % 40,206 40, % Library Fees 3,802 3,037 2,636 2,639 4,000 66% 4,000 4, % Book Sales % % Group: 43,093 42,833 42,383 42,848 44,208 97% 44, , % MISC REVENUE % 0 0% Donation-Library Board of 7,050 6,736 6,565 5,168 0 ***% 0 0% Group: 7,162 6,736 6,565 5,168 0 ***% % OTHER FINANCING SOURCES Interfund Operating 283, , , , , % 297, , % Group: 283, , , , , % 297, , % Fund: 333, , , , , % 342, , %
5 08/31/17 CITY OF MILES CITY Page: 5 of EMERGENCY DISASTER TAXES Real Property Taxes % 0 0% Personal Property Taxes 2 0 0% 0 0% Penalty & Interest on ***% 0 0% Group: ***% % Fund: ***% %
6 08/31/17 CITY OF MILES CITY Page: 6 of Health Charges for Services Health Inspection Fees ,408 10,676 20,000 0% 0 0% Group: ,408 10,676 20,000 0% % MISC REVENUE % 0 0% Group: % % OTHER FINANCING SOURCES Interfund Operating 30,000 30,000 16,500 6,500 16,500 39% 7,500 7,500 45% Group: 30,000 30,000 16,500 6,500 16,500 39% 7, ,500 45% Fund: 30,660 54,536 27,176 6,500 36,500 18% 7, ,500 20%
7 08/31/17 CITY OF MILES CITY Page: 7 of TIFD-Downtown TAXES Real Property Taxes 0 0% 24,000 12,000 36,000 *****% Personal Property Taxes 0 0% 1,000-1, % Group: 0 0% 25,000 11,000 36,000 *****% INTERGOVERNMENTAL REVENUES HP-CDBG-ED Grant 190,000 0% 0 0% Montana Main St Grant 10,000 0% 10,000 10, % Group: 200,000 0% 10, ,000 5% Charges for Services Preservation Service Fees 10,000 0% 0 0% Group: 10,000 0% % Private Grant 750 8,800 0% 0 0% Group: 750 8,800 0% % OTHER FINANCING SOURCES Interfund Operating 12,000 5,800 5, % 0 0% Group: 12,000 5,800 5, % % Fund: 12,750 5, ,600 3% 35,000 11,000 46,000 20%
8 08/31/17 CITY OF MILES CITY Page: 8 of Local Government/Study Commission TAXES Real Property Taxes 6,708 8, ,739 1% 3,848 3,848 32% Personal Property Taxes ***% 0 0% Group: 6,955 8, ,739 1% 3, ,848 32% Fund: 6,955 8, ,739 1% 3, ,848 32%
9 08/31/17 CITY OF MILES CITY Page: 9 of Permissive Medical Levy TAXES Real Property Taxes 137, , , , ,949 99% 202,653-5, , % Personal Property Taxes 5,596 6,052 5,016 5,142 5,769 89% 5,769 5, % Penalty & Interest on ***% 0 0% Group: 143, , , , ,718 99% 208,422-5, , % OTHER FINANCING SOURCES Interfund Operating 7, % 0 0% Group: 7, % % Fund: 151, , , , ,718 99% 208,422-5, , %
10 08/31/17 CITY OF MILES CITY Page: 10 of BUILDING CODE ENFORCEMENT LICENSES AND PERMITS Building & Related 141,986 65, , ,314 75, % 145, , % Group: 141,986 65, , ,314 75, % 145, , % Fund: 141,986 65, , ,314 75, % 145, , %
11 08/31/17 CITY OF MILES CITY Page: 11 of LTG M D#165-(Gen City) Maintenance Assessments 152, , , , ,514 98% 204, , % Penalty & Interest on 1, % % Group: 153, , , , ,014 98% 205, , % INVESTMENT EARNINGS Investment Earnings % % Group: % % Fund: 153, , , , ,114 98% 205, , %
12 08/31/17 CITY OF MILES CITY Page: 12 of LTG M D#167-(MilesAddn Etc) Maintenance Assessments 27,530 33,133 31,400 29,749 30,310 98% 27,357 27,357 90% Penalty & Interest on % % Group: 27,795 33,279 31,534 29,879 30,410 98% 27, ,457 90% INVESTMENT EARNINGS Investment Earnings ***% *****% Group: ***% *****% Fund: 27,811 33,296 31,568 29,950 30,410 98% 27, ,512 90%
13 08/31/17 CITY OF MILES CITY Page: 13 of LTG M D#171-(Balsam Est) Maintenance Assessments 2,599 4,084 4,267 5,607 5, % 5,072 5,072 90% Penalty & Interest on ***% 5 5 *****% Group: 2,603 4,091 4,273 5,614 5, % 5, ,077 90% INVESTMENT EARNINGS Investment Earnings ***% *****% Group: ***% *****% Fund: 2,604 4,093 4,277 5,626 5, % 5, ,087 90%
14 08/31/17 CITY OF MILES CITY Page: 14 of LTG M D#172-(Main Str) Maintenance Assessments 8,949 19,804 17,408 17,562 18,528 95% 19,255 19, % Penalty & Interest on % % Group: 9,101 19,847 17,468 17,609 18,628 95% 19, , % INVESTMENT EARNINGS Investment Earnings % % Group: % % Fund: 9,117 19,856 17,490 17,645 18,678 94% 19, , %
15 08/31/17 CITY OF MILES CITY Page: 15 of LTG M D#195-(SG-Trico) Maintenance Assessments 5,761 7,229 5,282 5,937 5, % 5,745 5,745 97% Penalty & Interest on ***% *****% Group: 5,769 7,338 5,290 5,951 5, % 5, ,755 97% INVESTMENT EARNINGS Investment Earnings ***% *****% Group: ***% *****% Fund: 5,771 7,341 5,298 5,963 5, % 5, ,765 97%
16 08/31/17 CITY OF MILES CITY Page: 16 of LTG M D#202-(SG-MDU&NV) Maintenance Assessments 7,730 7,616 7,589 7,659 7, % 6,984 6,984 90% Penalty & Interest on % % Group: 7,773 7,630 7,628 7,683 7, % 7, ,004 91% INVESTMENT EARNINGS Investment Earnings ***% *****% Group: ***% *****% Fund: 7,776 7,634 7,636 7,696 7, % 7, ,014 91%
17 08/31/17 CITY OF MILES CITY Page: 17 of LTG M M#173-(Milestown Estates) Maintenance Assessments 888 1,612 1,817 1,431 1, % 1,431 1, % Penalty & Interest on ***% 0 0% Group: 903 1,616 1,824 1,432 1, % 1, , % INVESTMENT EARNINGS Investment Earnings ***% *****% Group: ***% *****% Fund: 905 1,618 1,829 1,441 1, % 1, , %
18 08/31/17 CITY OF MILES CITY Page: 18 of STR MAINT DIST # MISC REVENUE 3,510 59,703 6% 0 0% Maintenance Assessments 966, ,252 1,025,110 1,136,318 1,365,950 83% 747, ,057 1,228,418 89% Penalty & Interest on 5,810 3,904 3,650 2,475 1, % 1,000 1, % Group: 972, ,156 1,028,760 1,142,303 1,426,653 80% 748, ,057 1,229,418 86% INVESTMENT EARNINGS Investment Earnings ,139 3, % % Group: ,139 3, % % OTHER FINANCING SOURCES Intercap Operating Loan 59, % 0 0% Interfund Operating 88,212 87,274 87,133 86,220 86, % 86,420 86, % Group: 88,212 87, ,836 86,220 86, % 86, , % Fund: 1,061,450 1,050,161 1,176,735 1,231,600 1,513,273 81% 835, ,057 1,316,238 86%
19 08/31/17 CITY OF MILES CITY Page: 19 of STR MAINT DIST # INTERGOVERNMENTAL REVENUES CTEP-SRTS- Safe route to 30, , % 0 0% Group: 30, , % % MISC REVENUE ***% 0 0% Maintenance Assessments 268, , , , ,419 51% 64,391 64,391 13% Penalty & Interest on 3,291 1,694 1,585 1,105 1, % 1,000 1, % Group: 271, , , , ,419 51% 65, ,391 13% INVESTMENT EARNINGS Investment Earnings , % % Group: , % % OTHER FINANCING SOURCES Interfund Operating 88,212 87,274 87,133 86,221 86, % 86,419 86, % Group: 88,212 87,274 87,133 86,221 86, % 86, , % Fund: 360, , , , ,038 59% 152, ,210 27%
20 08/31/17 CITY OF MILES CITY Page: 20 of STR MAINT DIST#207-(MILESTOWN ESTATES) Maintenance Assessments 4,352 4,283 6,745 5,251 5, % 7,850 7, % Penalty & Interest on ***% 0 0% Group: 4,522 4,302 6,809 5,270 5, % 7, , % INVESTMENT EARNINGS Investment Earnings ***% *****% Group: ***% *****% Fund: 4,526 4,306 6,819 5,292 5, % 7, , %
21 08/31/17 CITY OF MILES CITY Page: 21 of Fire Grants Charges for Services Fire Dept Equip % 0 0% Group: % % MISC REVENUE ***% 0 0% DONATIONS-FIRE/AMB ,000 35% % Group: ,000 35% % Fund: ,000 35% %
22 08/31/17 CITY OF MILES CITY Page: 22 of GAS TAX INTERGOVERNMENTAL REVENUES Gasoline Tax 182, , , , , % 176, ,877 98% Group: 182, , , , , % 176, ,877 98% Fund: 182, , , , , % 176, ,877 98%
23 08/31/17 CITY OF MILES CITY Page: 23 of HB473- Fuel Tax INTERGOVERNMENTAL REVENUES HB % 67,816 67,816 *****% Group: 0 0% 67, ,816 *****% OTHER FINANCING SOURCES Interfund Operating 0 0% 3,391 3,391 *****% Group: 0 0% 3, ,391 *****% Fund: 0 0% 71, ,207 *****%
24 08/31/17 CITY OF MILES CITY Page: 24 of EMERGENCY INTERGOVERNMENTAL REVENUES Homeland Security Grant 105, , % 0 0% Basic 911 Funds 62,849 63,226 63,547 89,981 63, % 63,000 63, % Enhanced 911 Funds 62,849 63,226 63,547 61,354 63,000 97% 63,000 63, % WIRELESS FUNDS 105, ,179 98,807 74,307 75,000 99% 75,000 75, % Group: 231, , , , , % 201, ,000 65% INVESTMENT EARNINGS Investment Earnings % % Group: % % Fund: 231, , , , , % 201, ,200 65%
25 08/31/17 CITY OF MILES CITY Page: 25 of LIBRARY GRANTS INTERGOVERNMENTAL REVENUES Library - State Aid 5,399 5,399 5,399 5,399 5, % 5,399 5, % HB#193-Interlibrary Loan 5,000 0% 5,000 5, % Sagebrush Fed/Coal Sev 6,161 6,159 4,793 4,897 4, % 4,793 4, % Group: 11,560 11,558 10,192 10,296 15,192 68% 15, , % Partners Program 49, % 0 0% Group: 49, % % Fund: 61,058 11,558 10,192 10,296 15,192 68% 15, , %
26 08/31/17 CITY OF MILES CITY Page: 26 of Historic Preservation INTERGOVERNMENTAL REVENUES HP-CDBG-ED Grant 2,750 9, % 0 0% Montana Main St Grant 10, % 0 0% State Grants 6,548 5,225 5,500 5,500 5, % 5,500 5, % DNRC GRANTS 6, % 0 0% Group: 15,298 24,689 5,500 5,500 5, % 5, , % Charges for Services Preservation Service Fees ,200 44% 1,200 1, % Group: ,200 44% 1, , % MISC REVENUE 2 1,268 0 ***% 0 0% Contributions and 100 1,100 1,000 0% 1,000 1, % Private Grant 5, % 0 0% Preservation-LPAnderson 7, % 0 0% Custer Co. Historical 1, % 0 0% Group: 12,760 1,000 1,100 1,268 1, % 1, , % OTHER FINANCING SOURCES Interfund Operating 8,585 3,457 3,858 2,200 2, % 2,200 2, % Group: 8,585 3,457 3,858 2,200 2, % 2, , % Fund: 37,438 29,146 10,458 9,493 9,900 96% 9, , %
27 08/31/17 CITY OF MILES CITY Page: 27 of H0USING AUTHORITY INTERGOVERNMENTAL REVENUES CDBG/HOME GRANTS 245, % 0 0% Group: 245, % % Fund: 245, % %
28 08/31/17 CITY OF MILES CITY Page: 28 of RETIRED SENIOR VOLUNTEER PROG (RSVP) INTERGOVERNMENTAL REVENUES RSVP FEDERAL GRANTS 63,744 54,663 12,679 8,606 0 ***% 78,912 78,912 *****% RSVP-Fallon/Custer 12,223 61,922 71,595 82,412 87% 0 0% Group: 63,744 66,886 74,601 80,201 82,412 97% 78, ,912 95% MISC REVENUE 7,622 15,099 13,770 19,654 17, % 17,400 17,400 97% Misc. Rev- Fallon 1, % 0 0% Contributions and 4,525 3, % 0 0% Group: 12,147 20,292 13,770 19,654 17, % 17, ,400 97% INVESTMENT EARNINGS Investment Earnings ***% 0 0% Group: ***% % Fund: 75,914 87,201 88,388 99, , % 96, ,312 96%
29 08/31/17 CITY OF MILES CITY Page: 29 of Judgement & Losses-Power Settlement OTHER FINANCING SOURCES Interfund Operating % 0 0% Group: % % Fund: % %
30 08/31/17 CITY OF MILES CITY Page: 30 of SID REVOLVING FUND OTHER FINANCING SOURCES Interfund Operating 2,985 2, % 0 0% Group: 2,985 2, % % Fund: 2,985 2, % %
31 08/31/17 CITY OF MILES CITY Page: 31 of SID Bond Principal and 4,926 18,872 4, % 5,044 5, % Group: 4,926 18,872 4, % 5, , % Fund: 4,926 18,872 4, % 5, , %
32 08/31/17 CITY OF MILES CITY Page: 32 of General Fund Capitol Improvement Fund INVESTMENT EARNINGS Investment Earnings ***% *****% Group: ***% *****% OTHER FINANCING SOURCES Interfund Operating 46,000 77,000 77, % 0 0% Group: 46,000 77,000 77, % % Fund: 46, ,524 77, % %
33 08/31/17 CITY OF MILES CITY Page: 33 of Ambulance Capital Improvement Fund OTHER FINANCING SOURCES Interfund Operating 13, % 0 0% Group: 13, % % Fund: 13, % %
34 08/31/17 CITY OF MILES CITY Page: 34 of Airport- Capital Improvement Plan Charges for Services Sale of Street & Roadway 31,724 1,000 1, % 0 0% Building Rentals 10,781 10,200 0% 0 0% Other - Miscellaneous 47, ***% 0 0% Ag Contract 7,750 1, % 0 0% Group: 89,625 8,779 12,200 72% % Land Rental 2,560 50,000 5% 0 0% Group: 2,560 50,000 5% % Fund: 89,625 11,339 62,200 18% %
35 08/31/17 CITY OF MILES CITY Page: 35 of CAPITAL IMPROV-PUBLIC WORKS LICENSES AND PERMITS Other Miscellaneous 6,651 4,847 3,600 3,838 3, % 3,000 3, % Group: 6,651 4,847 3,600 3,838 3, % 3, , % Charges for Services Street & Roadway ***% 0 0% Street Cleaning 9,490 1,000 8,490 9,630 8, % 8,490 8, % Prkg Vio/Off Str-Impnd 1, , % % Sale of Street & Roadway 5,363 8,490 2,694 1, % 1,000 1, % Group: 16,212 10,380 12,476 13,318 9, % 9, , % MISC REVENUE 1, % 0 0% Sale of Junk or Salvage 163 7, % 0 0% Group: 1, , % % INVESTMENT EARNINGS Investment Earnings ,900 0 ***% 1,400 1,400 *****% Group: ,900 0 ***% 1, ,400 *****% OTHER FINANCING SOURCES Interfund Operating 20, , ,000 75, ,897 54% 115, ,000 82% Group: 20, , ,000 75, ,897 54% 115, ,000 82% Fund: 44, , ,067 94, ,887 62% 129, ,390 84%
36 08/31/17 CITY OF MILES CITY Page: 36 of WATER UTILITY INTERGOVERNMENTAL REVENUES Economic Development 22,056 0% 0 0% Petro Spill 23, % 0 0% State aid-gasb68 12,154 11, % 0 0% County Payments in Lieu 11, % 0 0% Group: 23,350 12,154 22,762 22,056 0% % Charges for Services Metered Water Sales 1,880,711 1,956,882 2,043,295 2,096,473 1,843, % 1,926,000 1,926, % Unmetered Water 2,478 1,933 1, ,600 44% 1,000 1,000 62% Bulk Water Sales 6,585 6,834 8,450 8,583 6, % 7,500 7, % Sales of Water Materials 20 1, ***% 0 0% Hookup Fee 22,995 13,620 10,320 11,640 8, % 10,000 10, % Water Install/Tap 3,034 6,558 5,853 16,623 4, % 7,000 7, % Chg for Wtr Dept. Serv 2,809 16,813 15,268 14,100 0 ***% 0 0% Curb Stop Replacement Fee 42,782 43,532 43,580 43,427 42, % 43,000 43, % Custer Co w/s District 7,500 0 ***% 0 0% Group: 1,961,394 2,046,192 2,128,985 2,199,314 1,905, % 1,994, ,994, % MISC REVENUE 3,342 1, ,000 22% 0 0% $2.00 State Assessment 7, % 0 0% Sale of Junk or Salvage 149 2,093 0 ***% 0 0% Group: 7,212 3,414 1,821 2,316 1, % % INVESTMENT EARNINGS Investment Earnings 6,251 7,352 14,920 35,220 6, % 15,000 15, % Group: 6,251 7,352 14,920 35,220 6, % 15, , % OTHER FINANCING SOURCES Gain or Loss on Sale of 16, % 0 0% Interfund Operating 1, % 0 0% Group: 17, % % Fund: 2,015,802 2,069,112 2,168,488 2,236,850 1,934, % 2,009, ,009, %
37 08/31/17 CITY OF MILES CITY Page: 37 of SEWER UTILITY INTERGOVERNMENTAL REVENUES Federal Stimulus 400, , % 0 0% TSEP Grant 100, , ,000 68% 1 1 0% DNRC GRANTS 50,000 50,000 0% 50,000 50, % Renewable Resource Grant 50,000 0% 1 1 0% State aid-gasb68 9,252 9, % 0 0% County Payments in Lieu 11, % 0 0% Group: 9, , ,000 1,000,000 74% 50, ,002 5% Charges for Services Serv/Cnty-Interlocal Agmt ,530 1,530 0 ***% 0 0% Sewer Service Charges 1,086,530 1,094,142 1,310,565 1,985,920 2,038,010 97% 1,986,000 1,986,000 97% Sewer Installation 1,952 1,728 1, ,000 47% % Hookup Fee 11,800 6,270 4,920 2,520 4,000 63% 2,000 2,000 50% Treatment Facilities Fees 3,007 2,200 2,830 2,055 2, % 1,500 1,500 75% Miscellaneous Sewer 1,106 6,026 1,079 5,503 1, % 2,000 2, % Baker Road Etc. 8,947 8,861 7,329 13,515 6, % 12,000 12, % RURAL SWR DIST #1 23,000 11, % 0 0% Custer Co w/s District 7,500 0 ***% 0 0% Group: 1,136,725 1,131,492 1,329,351 2,019,015 2,052,210 98% 2,004, ,004,000 97% Land Rental 2,576 2, ,600 5% 1,600 1, % MISC REVENUE 3,772 2, ,000 15% 0 0% Sale of Junk or Salvage 2,094 0 ***% 0 0% Group: 2,576 6,348 2,365 2,610 4,600 57% 1, ,600 34% INVESTMENT EARNINGS Investment Earnings 1,522 1,610 1,779 6, ***% 2,000 2, % Group: 1,522 1,610 1,779 6, ***% 2, , % OTHER FINANCING SOURCES Proceeds/Loans/Intercap 6,200,000 0% 3,800,000 3,800,000 61% Gain or Loss on Sale of 2, % 0 0% Group: 2,146 6,200,000 0% 3,800, ,800,000 61% Fund: 1,142,969 1,148,702 1,504,061 2,768,120 9,257,310 30% 5,857, ,857,602 63%
38 08/31/17 CITY OF MILES CITY Page: 38 of AMBULANCE FUND TAXES Real Property Taxes 6,787 6,839 8,295 8,334 8, % 8,366 8, % Personal Property Taxes % % Penalty & Interest on % % Group: 7,087 7,127 8,568 8,580 8,669 99% 8, , % INTERGOVERNMENTAL REVENUES Medicaid Supplemental 12,796 12,591 6, % 6,398 6, % State aid-gasb68 31,697 29, % 0 0% Group: 44,493 29,663 12,591 6, % 6, , % Charges for Services Serv/Cnty-Interlocal Agmt 26,200 32,005 27,095 36,778 72,000 51% 72,000 72, % Ambulance Charges 806, , , , ,000 91% 830, , % Ambulance Standby 7,000 7,135 4,145 5,740 5, % 5,000 5, % Group: 839, , , , ,000 88% 907, , % MISC REVENUE 7,825 25, ***% 50,000 50,000 *****% Misc- From Charge off 1,348 8,949 1,291 5,077 2, % 6,000 6, % Group: 9,173 34,101 1,295 5,590 2, % 56, , % OTHER FINANCING SOURCES Proceeds/Loans/Intercap 230,000 0% 230, , % Interfund Operating 0 0% 230, ,000 *****% Group: 230,000 0% 460, , % Fund: 855,852 1,023, , ,966 1,154,567 71% 1,438, ,438, %
39 08/31/17 CITY OF MILES CITY Page: 39 of AIRPORT OPERATING TAXES Real Property Taxes 10,126 10,268 12,442 12,502 14,600 86% 13,500 13,500 92% Personal Property Taxes % % Penalty & Interest on % % Group: 10,565 10,701 12,851 12,871 15,140 85% 14, ,040 92% INTERGOVERNMENTAL REVENUES FAA AIP ,000 0% 0 0% Federal Aeronautics Admin 292,066 50,166 3,965,788 52, ,800 21% 391, , % Aero Grant , % 0 0% Coal Impact 166, % 43,900 43,900 *****% State aid-gasb68 2,054 2, % 0 0% Group: 292,066 52,220 4,215,606 52, ,800 15% 435, , % Charges for Services Serv/Cnty-Interlocal Agmt 26,528 24,852 30,425 28,626 30,424 94% 30,000 30,000 98% Sale of Street & Roadway 2,231 2,025 0 ***% 1,000 1,000 *****% Landing Fees 920 1,527 2,621 2,246 3,000 75% 1,800 1,800 60% Aviation Fuel 372, , , , ,000 95% 420, ,000 95% Hangar Rent 37,159 50,707 58,564 61,393 53, % 55,000 55, % Building Rentals 34,907 16,276 12,875 13,710 13,898 99% 14,000 14, % Other - Miscellaneous 2, ,800 3% 1,000 1,000 20% Ag Contract 0 0% 10,000 10,000 *****% Group: 474, , , , ,498 97% 532, ,800 97% Land Rental 20,955 20,753 22,407 16,498 24,780 67% 25,000 25, % MISC REVENUE 3,008 4, % % Group: 23,963 25,678 22,652 16,715 24,980 67% 25, , % INVESTMENT EARNINGS Investment Earnings % % Group: % % OTHER FINANCING SOURCES Interfund Operating 10,621 54,030 54, % 0 0% Group: 10,621 54,030 54, % % Fund: 801, ,825 4,779, , ,598 67% 1,008, ,008, %
40 08/31/17 CITY OF MILES CITY Page: 40 of PUBLIC WORKS INTERNAL SERVICES Central Garages 160, , , , , % 165, , % Group: 160, , , , , % 165, , % Fund: 160, , , , , % 165, , % Grand Total: 12,376,895 12,145,443 17,900,160 14,595,415 22,656,931 18,267, ,414 18,723,624
Timber 22,500 36,665 21,306 15,072 25,000 60% 20,000 20,000 80%
08/08/13 MILLER COUNTY Page: 1 of 22 100 General Fund 310000 "TAXES" 311100 Real Property Taxes - 2,451,065 2,031,007 1,919,549 1,891,368 2,284,330 83% 2,000,000 2,000,000 87% 311120 Timber 22,500 36,665
More information08/15/14 MILLER COUNTY Page: 1 of 20 10:07:47 Revenue Budget Report -- MultiYear Actuals Report ID: B250 For the Year:
08/15/14 MILLER COUNTY Page: 1 of 20 100 General Fund 310000 "TAXES" 311100 Real Property Taxes - 2,031,007 1,919,549 1,891,368 1,954,577 2,000,000 98% 2,425,076 2,425,076 121% 311120 Timber 36,665 21,306
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 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 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 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 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 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 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 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 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 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 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 informationCITY OF WEATHERFORD 2011 BUDGET
CITY OF WEATHERFORD 2011 BUDGET REVENUES GENERAL FUND 01-00-00-8110 SALES TAX - NON DEDICATED 3 PENNIES 4,964,472 4,852,315 5,100,000 4,950,000 5,194,000 01-00-00-8111 USE TAX 227,627 445,751 330,000 390,000
More informationCAPITAL IMPROVEMENT PROGRAM SUMMARY
2001 Certificate of Participation (Debt) 6 214 214 214 220 AB1431 403 403 ACOE 2,300 6,990 6,990 6,990 9,290 Bureau of Reclamation 578 3,004 413 413 1,100 1,513 5,095 Cachuma Revenues 80 19 19 19 99 Caltrans
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 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 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 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 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 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 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 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 information10/24/17 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 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 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 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 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 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 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 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 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 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 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 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 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 informationAndrew Lee, House Fiscal 1 of 12 4/1/ :36 PM
FY 2022 FY 2023 7 8 DEPARTMENT OF TRANSPORTATION 9 10 MULTIMODAL SYSTEMS 11 12 Aeronautics: 13 Airport Dev. & Assistance - Base AIR 42,599 30,596 30,596 15,298 15,298 30,596 30,596 15,298 15,298 30,596
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 2018-2019 CITY OF HUMBLE FISCAL YEAR OCTOBER 1, 2018 - SEPTEMBER 30, 2019 TABLE OF CONTENTS PRESENTATION 1 COMBINED STATEMENT OF ESTIMATED REVENUE
More informationASSEMBLY JOINT RESOLUTION No. 64 STATE OF NEW JERSEY. 218th LEGISLATURE INTRODUCED FEBRUARY 1, 2018
ASSEMBLY JOINT RESOLUTION No. STATE OF NEW JERSEY th LEGISLATURE INTRODUCED FEBRUARY, 0 Sponsored by: Assemblyman JOHN F. MCKEON District (Essex and Morris) SYNOPSIS Establishes Commission on Drunk and
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 informationINTERGOVERNMENTAL EDUCATION FIN: STATE REIMB M 2,103,785 2,103,785 2,103, ,103,785 2,103,785
12571-BUBUDRPT.REP Printed 13-Jul-2017 at 10:01:51 by NORWOOM Page 1 =============================================== ============ =============================================== ============ 1000 GENERAL
More informationCity of Palm Coast Next Year Budget Analysis
Next Year Analysis 43000099 CAPITAL PROJECTS FUND 034000 062000 99001 062000 49010 063000 23009 063000 99009 063000 61534 063000 59003 063000 66006 063000 51007 063000 99008 063000 66010 063000 52005 063000
More information2) The department attempts to develop new engineering techniques for moving persons and goods safely and efficiently.
Mission Statement The mission of the Traffic Engineering Department is responsibility for all aspects of roadway traffic engineering and operations/maintenance including implementation of programs related
More information2010 ADOPTED BUDGET 2010 Operating Budget Capital Program Gwinnett County, Georgia
2010 ADOPTED BUDGET 2010 Operating 2010 2015 Capital Program Page 1 Program Modifications Fund Department Comments Breakdown Program Mods 2010 Adopted General Fund Clerk of Court March 3, 2009 Level of
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 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 informationADAMS COUNTY Summary Budget and Expenditures Report Period Ending November 30, 2008
1/22/2013 PAGE: 1 Expenditures 20081130 ADAMS COUNTY Summary Budget and Expenditures Report Period Ending November 30, 2008 COUNTY GENERAL ADMINISTRATION 001 001 5100 SALARIES - COUNTY BOARD $5,961.88
More informationADAMS COUNTY Summary Budget and Expenditures Report Period Ending November 30, 2010
6/22/2011 PAGE: 1 11-10 Expenses ADAMS COUNTY Summary Budget and Expenditures Report Period Ending November 30, 2010 COUNTY GENERAL ADMINISTRATION 001 001 5100 SALARIES - COUNTY BOARD $6,259.88 $78,844.99
More informationHighlands County Board of County Commissioners Adopted Capital Financial Strategy FY 2010/2011 thru 2019/2020
CFS SUMMARY Updated: 01/18/2011 CATEGORY / PROJECT NAME FY10-11 FY11-12 FY12-13 FY13-14 FY14-15 FY15-16 FY16-17 FY17-18 FY18-19 FY19-20 LOCAL OPTION SALES TAX SUMMARY LOCAL OPTION SALES TAX 6,700,000 6,834,000
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 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 informationACCOUNT CATEGORY HELP GUIDE
Budgetary Account Codes: Use these account codes for deptids within the 10000 thru 62999 and 68XXX range. BUDGETARY ACCOUNT CODES (10000 THRU 62999 and 68XXX) Account Description Account Type Budgetary
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 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 informationFOR THE PERIOD ENDING
FEDERAL COST ALLOCATION PLAN PREPARED UNDER 2 CFR, PART 200 (DECEMBER 26, 2013), UNIFORM ADMINISTRATIVE REQUIREMENTS, COST PRINCIPLES, AND AUDIT REQUIREMENTS FOR FEDERAL AWARDS FOR THE PERIOD ENDING December
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 informationTraffic Engineering Function: Public Works & Transportation
Budget Overview 45 Budget by Service (All Funds) R Bicycle & Pedestrian Services (69,558) (90,346) (115,755) (91,800) (91,800) (91,800) Communications (285,991) (143,000) (162,511) (133,000) (133,000)
More information79th OREGON LEGISLATIVE ASSEMBLY Regular Session. House Bill 3157
th OREGON LEGISLATIVE ASSEMBLY--0 Regular Session House Bill Sponsored by Representatives DOHERTY, MCLAIN (at the request of Radio Cab Company) SUMMARY The following summary is not prepared by the sponsors
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 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 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 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 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 informationCampus Summary. Page 1 of 6
The Villages Charter School, Inc. 2017-2018 Budget Worksheet (Elementary School, Middle School, High School, Central Office, Food Service and Bus Transporation) Note/ Buffalo Adventures after care program
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 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 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 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 informationCITY OF BLAINE 435 Martin Street, #3000 BLAINE, WA BUS: FAX:
435 Martin Street, #3000 BLAINE, WA 98230 BUS: 360.332.8311 FAX: 360.332.8330 www.cityofblaine.com September 10, 2018 To: From: Subject: City Council Department Heads Michael Jones, City Manager Jeffrey
More informationYAMHILL COUNTY, OREGON BUDGETARY REVENUE AND EXPENSE WORKSHEET FOR FISCAL YEAR ENDING JUNE 30, 2012
DISCRETIONARY REVENUES 866700 489801 494200 010-002-301.01 BB 613,000 613,000 613,000 14906485 15421642 15723000 010-002-311.01 CURRENT TAXES 16,401,000 16,401,000 16,401,000 569253 639360 500000 010-002-311.02
More informationAdopted Requested Executive Position Title CG-RG FTEs Amount FTEs Amount FTEs Amount
Agency: Metro Transit Function: Dept. of Public Works and Transportation 2015 2016 Adopted Requested Executive Position Title CG-RG FTEs Amount FTEs Amount FTEs Amount Transit Service Manager 44-16 1.00
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 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 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 information2013 Capital Budget Capital Improvement Program
213 Capital Improvement Program Agency Name: Parking Utility Agency Number: 58 Capital Budget Future Year Estimates Project Name 213 214 215 216 217 218 1 Parking Garage Repairs $ 927, $ 946, $ 962, $
More informationCOMMUNITY DEVELOPMENT BLOCK GRANT DISASTER RECOVERY (CDBG-DR) PROGRAM SUBSTANTIAL AMENDMENT NYS CDBG-DR 2013 ACTION PLAN
COMMUNITY DEVELOPMENT BLOCK GRANT DISASTER RECOVERY (CDBG-DR) PROGRAM PUBLIC COMMENT PERIOD ANNOUNCEMENT In 2011 and 2012, New York State was hit hard by several natural disasters including Hurricanes
More informationAdopted 2016 Budget. City of Mounds View, Minnesota
Adopted 2016 Budget City of Mounds View, Minnesota City of Mounds View 2016 Adopted Budget Table of Contents Introduction 1 Truth in Taxation Hearing Presentation 6 Combined budget all funds 25 General
More informationDISPOSITION OF ORDINANCES TABLE
Ord. No. Subject Section Disposition 97 Water service 0 0 0 0 0 6 60 7 70 8 80 9 90 00 0 0 0 0 6 0 7 60 Alma, Colorado, Municipal Code Page 8 70 9 80 0 90 00 0 0 0 0 6 0 7 60 8 70 9 80 0 90 0 976 Municipal
More informationNET OF REVENUES/APPROPRIATIONS FUND 101 (507,202) (840,864) (854,345)
11/17/2011 BUDGET REPORT FOR MECOSTA COUNTY Fund 101: GENERAL OPERATING FUND GL NUMBERDESCRIPTION BUDGET BUDGET 12,009,770 11,605,909 11,068,511 EXPENDITURES BY DEPARTMENT Dept 101 BOARD OF COMMISSIONERS
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 informationTOTAL ESTIMATED REVENUE 11,597,933 11,608,867 11,699,085 11,597,685 APPROPRIATIONS
11/04/2015 BUDGET REPORT FOR MECOSTA COUNTY ACCOUNT CLASSIFICAT AND FUNCTION DESCRIPTION BUDGET ACTIVITY BUDGET Fund 101 GENERAL OPERATING FUND PROPERTY TAXES 7,301,273 7,453,839 7,442,552 7,563,706 LICENSES
More informationTAUSSIG. Public Finance Public Private Partnerships Urban Economics. Newport Beach Riverside San Francisco Dallas ASSOCIATES, INC.
DAVID TAUSSIG & ASSOCIATES, INC. MONTECITO ESTATES PUBLIC IMPROVEMENT DISTRICT FISCAL YEAR 2015-2016 FINAL BUDGET JULY 27, 2015 Prepared on Behalf of: MONTECITO ESTATES PUBLIC IMPROVEMENT DISTRICT Department
More informationExhibit A BUILDING AND CONSTRUCTION
Page 1 of 13 Exhibit A General BUILDING AND CONSTRUCTION Public utility/infrastructure plan review and inspection, as percentage of construction cost 3% Plan review fee, as percentage of building permit
More informationFire Fighting, Police, and Emergency Equipment 135
www.revenue.state.mn.us Fire Fighting, Police, and Emergency Equipment 135 Sales Tax Fact Sheet 135 Fact Sheet What s New in 2016 We ve updated the layout to make this fact sheet easier to use. This fact
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 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 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 informationCITY OF THE DALLES - CITY FEE SCHEDULE Effective June 1, 2016
CITY OF THE DALLES - CITY FEE SCHEDULE Effective June 1, 2016 POLICE DEPARTMENT Report Search & copy $ 5.00 Request for Fingerprints $ 10.00 Police Officer Written Exam $ 15.00 Administrative Fee for Towing
More informationTown of Scotland General Government Budget. (unaudited) Actual Actual Budget Approved Change
(unaudited) REVENUE 41108 CGS Section 12-80a (PPT) 3,957 3,920 3,900 3,900 0 44867 Diesel/Gas Reimbursement SES 8,970 7,364 9,250 9,250 0 44867 Diesel/Gas Reimbursement PHHS 16,152 13,071 15,500 15,500
More information2018 BUDGET 26-Dec-17 (10) GENERAL FUND REVENUES: 08:21 AM
26-Dec-17 (10) GENERAL FUND REVENUES: 08:21 AM ACTUAL FINAL FINAL ADOPTED MIDYEAR PROJECTED REQUEST FINAL ACCT SOURCE OF REVENUE 2015 2016 2017 2017 2017 2018 2018 TAXES: 3110 GENERAL PROPERTY TAXES-CURRENT
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 informationAdopted 2018 Budget. City of Mounds View, Minnesota
Adopted 2018 Budget City of Mounds View, Minnesota City of Mounds View 2018 Adopted Budget Table of Contents Introduction 1 Truth in Taxation Hearing Presentation 6 Combined budget all funds 25 General
More informationTravels Through the Transportation Code: Rules of the Road
Travels Through the Transportation Code: Rules of the Road Presented by Gilbert Hernandez 1 Objectives: Describe the Rules of the Road Determine why these are important to know Explain moving violations
More informationMetro Transit Function: Public Works & Transportation
Agency Overview 85 Agency Mission The mission of the Metro Transit System is to provide safe, reliable, convenient, and efficient public transportation to the citizens and visitors of the Metro service
More informationMilwaukee County Transit System
Milwaukee County Transit System 2018 Proposed Transit Budget for Paratransit and Fixed Route Transit Operations and Capital Projects August 2017 Total Transit Budget State $ Federal $ Transit Rev. $ Vehicle
More informationProposed Budget Revenues HARDIN COUNTY FISCAL COURT Fund Type: Governmental Fund: All Funds Dept: All Departments Fiscal Year
Proposed Budget Revenues Fiscal Year 2016-2017 4100 4200 4300 4400 4500 4600 4700 4800 4900 4400 4500 4600 4700 4800 4900 4500 4600 4700 4800 4900 4500 4800 4900 4500 4800 4900 4500 4900 4400 4500 4600
More information