Page 52 - Microsoft Word - Budget FY 19
P. 52
ADOPTED BUDGET 2017‐18 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 6,900 ‐ ‐ ‐ ‐ 6,900 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 6,900 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 6,900 655,049 661,949
$ $
CAPITAL PROJECTS FUND ESTIMATE 2016‐17 ‐ $ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 11,000 ‐ ‐ ‐ ‐ 11,000 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 11,000 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 11,000 545,049 655,049 $ 44
ACTUAL 2015‐16 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 4,891 ‐ ‐ ‐ ‐ 4,891 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 4,891 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 4,891 540,158 545,049
$
$
ADOPTED BUDGET 2017‐18 706,044 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 400 ‐ ‐ ‐ ‐ 706,444 ‐ ‐ ‐ ‐ ‐ 169,253 169,253 875,697 ‐ ‐ ‐ ‐ 538,8 137,194 ‐ 676,044 ‐ 676,044 30,400 258,842 289,242
$ $
DEBT SERVICE FUND ESTIMATE 2016‐17 618,447 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ (1,400) ‐ ‐ ‐ ‐ 617,047 ‐ ‐ ‐ ‐ ‐ 167,753 167,753 784,800 ‐ ‐ ‐ ‐ 518,850 154,157 ‐ 673,007 ‐ - - 673,007 (55,960) 258,842 202,882
$ $
ACTUAL 2015‐16 547,574 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 2,275 ‐ ‐ ‐ ‐ 549,848 ‐ ‐ ‐ ‐ ‐ 429,323 429,323 979,171 ‐ ‐ ‐ ‐ 793,950 173,783 ‐ 967,733 ‐ - - 967,733 (417,885) 676,727 258,842
$
$
ADOPTED BUDGET 2018‐19 ‐ $ 752,600 ‐ ‐ ‐ ‐ 482,400 298,000 ‐ ‐ ‐ ‐ ‐ ‐ 7,400 ‐ ‐ ‐ ‐ ‐ 1,540,400 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 1,540,400 ‐ 3,000 39,594 ‐ ‐ ‐ ‐ 42,594 63,649 - - 106,243 1,434,157 4,063,899 5,498,056 $
CITY OF FOREST HILL CITY OF FOREST HILL ANNUAL APPROPRIATED FUNDS CONSOLIDATED FUNDS SUMMARY (MODIFIED ACCRUAL BASIS) ADIOPTED BUDGET FY 2018‐2019 GOVERNMENTAL FUNDS SPECIAL REVENUE FUNDS ESTIMATE 2017‐18 ‐ $ 774,000 ‐ ‐ ‐ ‐ 440,000 295,000 ‐ ‐ ‐ ‐ ‐ ‐ 11,650 ‐ ‐ ‐ 110 ‐ 1,520,760 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 1,520,760 ‐ 680 20,100 ‐ ‐ ‐ ‐ 20,780 ‐ - - 20,780
ACTUAL 2016‐17 ‐ 754,901 ‐ ‐ ‐ ‐ 466,458 295,858 ‐ ‐ ‐ ‐ ‐ ‐ 3,549 ‐ ‐ ‐ ‐ ‐ 1,520,766 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 1,520,766 ‐ 7 13,456 ‐ ‐ ‐ ‐ 13,463 ‐ - 13,463 1,507,303 1,056,616 2,563,919
$
$
ADOPTED BUDGET 2018‐19 4,685,658 1,500,000 593,400 452,200 832,052 2,200 225,000 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 160,000 36,100 7,900 ‐ 30,000 26,600 ‐ 8,551,110 ‐ ‐ ‐ ‐ ‐ 929,745 929,745 9,480,855 6,313,281 290,450 2,755,148 ‐ ‐ 221,600 9,580,479 4,074 - - 9,584,553 (103,698) 1,977,252 1,873,554
$
$
GENERAL FUND ESTIMATE 2017‐18 4,000,000 1,549,737 569,696 434,007 826,301 14,361 188,500 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 145,000 50,000 25,000 ‐ 30,000 99,986 3,000 7,935,588 ‐ ‐ ‐ 25,500 ‐ 188,888 214,388 8,149,976 5,735,988 284,691 2,088,839 ‐ ‐ 105,310 8,214,828 ‐ - - 8,214,828 (64,852) 1,977,252 1,912,400
$ $
ACTUAL 2016‐17 3,957,687 1,506,071 835,645 655,644 850,564 1,252 175,262 ‐ ‐ ‐ ‐ ‐ ‐ ‐ 156,534 20,504 ‐ ‐ 41,149 86,061 7,000 8,292,373 ‐ ‐ 202,000 18,547 ‐ 221,426 441,973 8,734,346 5,634,070 278,392 1,813,759 ‐ ‐ ‐ 470,699 8,196,920 ‐ - ‐ 8,196,920 537,426 1,439,826 1,977,252
$ $
Revenues: Property tax Sales tax Franchise taxes Licenses and permits Fines and forfeitures Intergovernmental Building Rental Income Motel tax Storm Water Fees Water sales Sewer sales Late charges Tap fees Convenience fee Civic Center Fees Interest Donations Forfeitures Mineral rights leases/ royalties Miscellaneous Sale of Land Subtotal Revenues Other Financing Sources: Certificates of obligation issued Premium on certificates issued Capital lease proceeds Insurance proceeds Miscellaneous Interfund transfers in Subtotal Other Fin
