Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4. Special Revenue Fund Sheets
2017 to 2015 2016 2017 2018 2018 2019AccountDescriptionActualActualBudgetBudget% Inc/(Dec)Estimate Revenue3801 Interest Earnings 432 266 - - 0.0%- 3807 Donations 39,620 36,527 40,000 38,000 (5.0%)38,000 *Total Other Revenue 40,052 36,792 40,000 38,000 (5.0%)38,000 **Total Revenue 40,052 36,792 40,000 38,000 (5.0%)38,000 Expenditures4370Travel & Training 20,730 16,670 43,500 46,000 5.7%46,000 *Total Contractual Services 20,730 16,670 43,500 46,000 5.7%46,000 4705 Other Equipment 28,351 5,900 - - 0.0%- *Total Capital Outlay 28,351 5,900 - - 0.0%- **Total Expenditures 49,081 22,570 43,500 46,000 5.7%46,000 Revenue Over/(Under) Expenditures (9,028) 14,223 (3,500) (8,000) (8,000) SIGNIFICANT CHANGES DESCRIPTION OF CHANGE2018 2019 2018 Special Revenue Funds 201 10% Charitable Contribution 2017 to 2015 2016 2017 2018 2018 2019AccountDescriptionActualActualBudgetBudget% Inc/(Dec)Estimate Revenue3670 Internment Fee 900 450 900 900 0.0%900 *Total General Property Tax 900 450 900 900 0.0%900 3801 Interest Earnings 212 167 100 100 0.0%100 3804 Land Sale 950 25,400 8,000 3,000 (62.5%)3,000 *Total Other Revenue 1,162 25,567 8,100 3,100 (61.7%)3,100 **Total Revenue 2,062 26,017 9,000 4,000 (55.6%)4,000 Expenditures4120Supplies-Equipment 235 - - - 0.0%- *Total Materials & Supplies 235 - - - 0.0%- 4300 Fees, Services 19,554 1,104 6,000 3,000 (50.0%)3,000 4350 Cleaning & Waste Removal 192 - 500 500 0.0%500 *Total Contractual Services 19,746 1,104 6,500 3,500 (46.2%)3,500 **Total Expenditures 19,981 1,104 6,500 3,500 (46.2%)3,500 Revenue Over/(Under) Expenditures (17,919) 24,912 2,500 500 500 SIGNIFICANT CHANGES DESCRIPTION OF CHANGE2018 2019 2018 Special Revenue Funds 202 Cemetery 2017 to 2015 2016 2017 2018 2018 2019AccountDescriptionActualActualBudgetBudget% Inc/(Dec)Estimate Revenue3080 Franchise Fees 200,126 194,082 200,000 195,000 (2.5%)195,000 *Total General Property Tax 200,126 194,082 200,000 195,000 (2.5%)195,000 3801 Interest Earnings 3,897 2,371 2,000 2,000 0.0%2,000 3903 Refunds/Reimbursements - 249 - 0.0%- *Total Other Revenue 3,897 2,620 2,000 2,000 0.0%2,000 **Total Revenue 204,023 196,702 202,000 197,000 (2.5%)197,000 Expenditures4010Salaries & Wages-Reg 75,898 78,245 80,000 82,000 2.5%84,000 4011 Overtime-Reg - 464 - 0.0%- 4030 Contributions-Retirement 11,035 11,805 11,900 12,500 5.0%13,000 4040 Contributions-Insurance 9,191 11,244 12,300 13,500 9.8%14,200 4050 Workers Compensation 458 591 500 600 20.0%600 *Total Personal Services 96,582 102,350 104,700 108,600 3.7%111,800 4120 Supplies-Equipment - - 5,000 5,000 0.0%5,000 *Total Materials & Supplies - - 5,000 5,000 0.0%5,000 4300 Fees, Services 12,076 62,665 24,400 30,000 23.0%30,000 4340 Printing & Publishing - - 500 500 0.0%500 4370 Travel & Training - 600 300 300 0.0%300 4483 Liability Insurance 1,500 1,500 1,500 1,500 0.0%1,500 *Total Contractual Services 13,576 64,765 26,700 32,300 21.0%32,300 4705 Other Equipment 11,975 4,557 15,000 15,000 0.0%15,000 *Total Capital Outlay 11,975 4,557 15,000 15,000 0.0%15,000 **Total Expenditures 122,133 171,671 151,400 160,900 6.3%164,100 Revenue Over/(Under) Expenditures 81,890 25,031 50,600 36,100 32,900 SIGNIFICANT CHANGES DESCRIPTION OF CHANGE2018 2019 2018 Special Revenue Funds 210 Cable TV