SlideShare a Scribd company logo
1 of 4
PROJECTED         PROJECTED
 FUND DESCRIPTION   REVENUES         EXPENDITURES      DIFFERENCE

General             $14,314,616.00    $14,806,779.00     $(492,163.00)

Food Service          $877,100.00       $861,278.00       $15,822.00

Community Service     $500,908.00       $480,191.00       $20,717.00

Building Fund         $500,000.00      $1,585,500.00   $(1,085,500.00)

Debt Service         $2,825,194.00     $2,692,848.00     $132,346.00
2010 Total Fund
   Balance

 $4,853,860.49

   $228,314.99

    $74,677.90

 $3,395,094.19

 $5,780,211.36
2007 Total Fund
 FUND DESCRIPTION      Balance
General              $3,266,583.38    $0.342
Food Service           $153,006.62    $0.016
Community Service       $82,341.03    $0.009
Building Fund           $67,272.38    $0.007
Debt Service         $5,979,865.64    0.6262
Total                $9,549,069.05




               General 34%




          Food Service 2%                      Debt Service 63%
        Community Service 1%
                Building Fund 1%
t Service 63%

More Related Content

What's hot

xcel energy C5D23DB6-FFE8-47B3-9F6C-CCCE26FC3192_Q408_Presentation
xcel energy  C5D23DB6-FFE8-47B3-9F6C-CCCE26FC3192_Q408_Presentationxcel energy  C5D23DB6-FFE8-47B3-9F6C-CCCE26FC3192_Q408_Presentation
xcel energy C5D23DB6-FFE8-47B3-9F6C-CCCE26FC3192_Q408_Presentationfinance26
 
2012-13 Budget Assumptions
2012-13 Budget Assumptions2012-13 Budget Assumptions
2012-13 Budget Assumptionsdvodicka
 
xcel energy 2007 Earnings Release Presentation10252007
xcel energy  2007 Earnings Release Presentation10252007xcel energy  2007 Earnings Release Presentation10252007
xcel energy 2007 Earnings Release Presentation10252007finance26
 
DS 16-184 Solid Waste Funds to General Fund
DS 16-184 Solid Waste Funds to General FundDS 16-184 Solid Waste Funds to General Fund
DS 16-184 Solid Waste Funds to General FundCityofKilleen
 
Sun Valley FY2009 Budget - Council Presentation - Nils Ribi 8-21-08
Sun Valley FY2009 Budget - Council Presentation - Nils Ribi 8-21-08Sun Valley FY2009 Budget - Council Presentation - Nils Ribi 8-21-08
Sun Valley FY2009 Budget - Council Presentation - Nils Ribi 8-21-08Nils Ribi
 
Pierluisi le responde a los navieros
Pierluisi le responde a los navierosPierluisi le responde a los navieros
Pierluisi le responde a los navierosCoxAlomar2012
 
Economic Recap Bozeman Chamber of Commerce 2009
Economic Recap Bozeman Chamber of Commerce 2009Economic Recap Bozeman Chamber of Commerce 2009
Economic Recap Bozeman Chamber of Commerce 2009eralandmark
 

What's hot (11)

T14 signal retiming results-manwell
T14 signal retiming results-manwellT14 signal retiming results-manwell
T14 signal retiming results-manwell
 
FY16 Budget Amendment No. 3
FY16 Budget Amendment No. 3FY16 Budget Amendment No. 3
FY16 Budget Amendment No. 3
 
xcel energy C5D23DB6-FFE8-47B3-9F6C-CCCE26FC3192_Q408_Presentation
xcel energy  C5D23DB6-FFE8-47B3-9F6C-CCCE26FC3192_Q408_Presentationxcel energy  C5D23DB6-FFE8-47B3-9F6C-CCCE26FC3192_Q408_Presentation
xcel energy C5D23DB6-FFE8-47B3-9F6C-CCCE26FC3192_Q408_Presentation
 
GEF-6 Programming Targets
GEF-6 Programming Targets GEF-6 Programming Targets
GEF-6 Programming Targets
 
State of the City
State of the CityState of the City
State of the City
 
2012-13 Budget Assumptions
2012-13 Budget Assumptions2012-13 Budget Assumptions
2012-13 Budget Assumptions
 
xcel energy 2007 Earnings Release Presentation10252007
xcel energy  2007 Earnings Release Presentation10252007xcel energy  2007 Earnings Release Presentation10252007
xcel energy 2007 Earnings Release Presentation10252007
 
DS 16-184 Solid Waste Funds to General Fund
DS 16-184 Solid Waste Funds to General FundDS 16-184 Solid Waste Funds to General Fund
DS 16-184 Solid Waste Funds to General Fund
 
Sun Valley FY2009 Budget - Council Presentation - Nils Ribi 8-21-08
Sun Valley FY2009 Budget - Council Presentation - Nils Ribi 8-21-08Sun Valley FY2009 Budget - Council Presentation - Nils Ribi 8-21-08
Sun Valley FY2009 Budget - Council Presentation - Nils Ribi 8-21-08
 
Pierluisi le responde a los navieros
Pierluisi le responde a los navierosPierluisi le responde a los navieros
Pierluisi le responde a los navieros
 
Economic Recap Bozeman Chamber of Commerce 2009
Economic Recap Bozeman Chamber of Commerce 2009Economic Recap Bozeman Chamber of Commerce 2009
Economic Recap Bozeman Chamber of Commerce 2009
 

Viewers also liked

LUCID demonstrator: Active RFID navigation
LUCID demonstrator: Active RFID navigationLUCID demonstrator: Active RFID navigation
LUCID demonstrator: Active RFID navigationLUCID project (ARCHIVE)
 
LUCID project context - Professor Keith Osman
LUCID project context - Professor Keith OsmanLUCID project context - Professor Keith Osman
LUCID project context - Professor Keith OsmanLUCID project (ARCHIVE)
 
Speaking - cloud computing and the sysop professional - how to get ready
Speaking - cloud computing and the sysop professional - how to get readySpeaking - cloud computing and the sysop professional - how to get ready
Speaking - cloud computing and the sysop professional - how to get readyEduardo Coelho
 
Lucid demonstrator: Messageboard Blogspot
Lucid demonstrator: Messageboard BlogspotLucid demonstrator: Messageboard Blogspot
Lucid demonstrator: Messageboard BlogspotLUCID project (ARCHIVE)
 
University of Wolverhampton's LUCID activities
University of Wolverhampton's LUCID activitiesUniversity of Wolverhampton's LUCID activities
University of Wolverhampton's LUCID activitiesLUCID project (ARCHIVE)
 

Viewers also liked (8)

LUCID demonstrator: Active RFID navigation
LUCID demonstrator: Active RFID navigationLUCID demonstrator: Active RFID navigation
LUCID demonstrator: Active RFID navigation
 
LUCID project context - Professor Keith Osman
LUCID project context - Professor Keith OsmanLUCID project context - Professor Keith Osman
LUCID project context - Professor Keith Osman
 
Enterprise
EnterpriseEnterprise
Enterprise
 
Speaking - cloud computing and the sysop professional - how to get ready
Speaking - cloud computing and the sysop professional - how to get readySpeaking - cloud computing and the sysop professional - how to get ready
Speaking - cloud computing and the sysop professional - how to get ready
 
Lucid demonstrator: Messageboard Blogspot
Lucid demonstrator: Messageboard BlogspotLucid demonstrator: Messageboard Blogspot
Lucid demonstrator: Messageboard Blogspot
 
LUCID demonstrator: FIZ GPS trail
LUCID demonstrator: FIZ GPS trailLUCID demonstrator: FIZ GPS trail
LUCID demonstrator: FIZ GPS trail
 
University of Wolverhampton's LUCID activities
University of Wolverhampton's LUCID activitiesUniversity of Wolverhampton's LUCID activities
University of Wolverhampton's LUCID activities
 
LUCID demonstrator: Bluetooth push demo
LUCID demonstrator: Bluetooth push demoLUCID demonstrator: Bluetooth push demo
LUCID demonstrator: Bluetooth push demo
 

Similar to Summary of budget

Budget Work Example
Budget Work ExampleBudget Work Example
Budget Work ExampleDavid Urbia
 
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesUt intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAmerican Lands Council
 
Intertech Public Land Management Report Tables: Utah
Intertech Public Land Management Report Tables: UtahIntertech Public Land Management Report Tables: Utah
Intertech Public Land Management Report Tables: UtahAmerican Lands Council
 
Levy for 2012 school year, december 10
Levy  for 2012 school year, december 10Levy  for 2012 school year, december 10
Levy for 2012 school year, december 10dvoigt51
 
Week5businessplan
Week5businessplanWeek5businessplan
Week5businessplanBrittany_
 
Chap2 case athletics_solution
Chap2 case athletics_solutionChap2 case athletics_solution
Chap2 case athletics_solutionshearerpack
 
Chap2 case athletics_solution
Chap2 case athletics_solutionChap2 case athletics_solution
Chap2 case athletics_solutionshearerpack
 
Fy 2013 proposed budget - tax levy hearing presentation for 11-10-12 v1
Fy 2013 proposed budget - tax levy hearing presentation for 11-10-12 v1Fy 2013 proposed budget - tax levy hearing presentation for 11-10-12 v1
Fy 2013 proposed budget - tax levy hearing presentation for 11-10-12 v1cityofevanston
 
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAz intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAmerican Lands Council
 
Intertech Public Land Management Report Tables: Idaho
Intertech Public Land Management Report Tables: IdahoIntertech Public Land Management Report Tables: Idaho
Intertech Public Land Management Report Tables: IdahoAmerican Lands Council
 
Nv intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Nv intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesNv intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Nv intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAmerican Lands Council
 
St. George's Annual Parish Meeting
St. George's Annual Parish MeetingSt. George's Annual Parish Meeting
St. George's Annual Parish Meetingstgeorgesepiscopal
 
Https _doc-0c-78-apps-viewer.googleusercontent
Https  _doc-0c-78-apps-viewer.googleusercontentHttps  _doc-0c-78-apps-viewer.googleusercontent
Https _doc-0c-78-apps-viewer.googleusercontentfoilicj1
 
Fy 2014 proposed budget presentation 10.21.13 v5
Fy 2014 proposed budget presentation 10.21.13 v5Fy 2014 proposed budget presentation 10.21.13 v5
Fy 2014 proposed budget presentation 10.21.13 v5cityofevanston
 

Similar to Summary of budget (20)

Budget Work Example
Budget Work ExampleBudget Work Example
Budget Work Example
 
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesUt intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Ut intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
 
FY07 Landing.xls
FY07 Landing.xlsFY07 Landing.xls
FY07 Landing.xls
 
All Parish Meeting Feb 28 2012
All Parish Meeting Feb 28 2012All Parish Meeting Feb 28 2012
All Parish Meeting Feb 28 2012
 
Intertech Public Land Management Report Tables: Utah
Intertech Public Land Management Report Tables: UtahIntertech Public Land Management Report Tables: Utah
Intertech Public Land Management Report Tables: Utah
 
Levy for 2012 school year, december 10
Levy  for 2012 school year, december 10Levy  for 2012 school year, december 10
Levy for 2012 school year, december 10
 
Week5businessplan
Week5businessplanWeek5businessplan
Week5businessplan
 
Building our Future Together
Building our Future TogetherBuilding our Future Together
Building our Future Together
 
Chap2 case athletics_solution
Chap2 case athletics_solutionChap2 case athletics_solution
Chap2 case athletics_solution
 
Chap2 case athletics_solution
Chap2 case athletics_solutionChap2 case athletics_solution
Chap2 case athletics_solution
 
Fy 2013 proposed budget - tax levy hearing presentation for 11-10-12 v1
Fy 2013 proposed budget - tax levy hearing presentation for 11-10-12 v1Fy 2013 proposed budget - tax levy hearing presentation for 11-10-12 v1
Fy 2013 proposed budget - tax levy hearing presentation for 11-10-12 v1
 
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAz intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
 
Financial Report 2021.pptx
Financial Report 2021.pptxFinancial Report 2021.pptx
Financial Report 2021.pptx
 
Intertech Public Land Management Report Tables: Idaho
Intertech Public Land Management Report Tables: IdahoIntertech Public Land Management Report Tables: Idaho
Intertech Public Land Management Report Tables: Idaho
 
City Council June 19, 2012 2012 AAP
City Council June 19, 2012 2012 AAPCity Council June 19, 2012 2012 AAP
City Council June 19, 2012 2012 AAP
 
Nv intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Nv intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesNv intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Nv intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
 
St. George's Annual Parish Meeting
St. George's Annual Parish MeetingSt. George's Annual Parish Meeting
St. George's Annual Parish Meeting
 
Https _doc-0c-78-apps-viewer.googleusercontent
Https  _doc-0c-78-apps-viewer.googleusercontentHttps  _doc-0c-78-apps-viewer.googleusercontent
Https _doc-0c-78-apps-viewer.googleusercontent
 
Fy 2014 proposed budget presentation 10.21.13 v5
Fy 2014 proposed budget presentation 10.21.13 v5Fy 2014 proposed budget presentation 10.21.13 v5
Fy 2014 proposed budget presentation 10.21.13 v5
 
2011 2012 proposed budget 03-21-11
2011 2012 proposed budget 03-21-112011 2012 proposed budget 03-21-11
2011 2012 proposed budget 03-21-11
 

More from dvoigt51

Foley health ins plan 3-24-11
Foley health ins plan  3-24-11Foley health ins plan  3-24-11
Foley health ins plan 3-24-11dvoigt51
 
Truth in Tax
Truth in TaxTruth in Tax
Truth in Taxdvoigt51
 
Percentage
PercentagePercentage
Percentagedvoigt51
 
Resolution
ResolutionResolution
Resolutiondvoigt51
 
How are your school taxes spent
How are your school taxes spentHow are your school taxes spent
How are your school taxes spentdvoigt51
 
2010 Truth in Taxation
2010 Truth in Taxation2010 Truth in Taxation
2010 Truth in Taxationdvoigt51
 
General and debt aid vs levy
General and debt aid vs levyGeneral and debt aid vs levy
General and debt aid vs levydvoigt51
 
End of year adjusted average daily membership
End of year adjusted average daily membershipEnd of year adjusted average daily membership
End of year adjusted average daily membershipdvoigt51
 
Detail budget levy
Detail budget levyDetail budget levy
Detail budget levydvoigt51
 
Your proposed property tax statement
Your proposed property tax statementYour proposed property tax statement
Your proposed property tax statementdvoigt51
 
2010 Truth in Taxation
2010 Truth in Taxation2010 Truth in Taxation
2010 Truth in Taxationdvoigt51
 
Foley Public Schools 2010 Truth in Taxation
Foley Public Schools 2010 Truth in TaxationFoley Public Schools 2010 Truth in Taxation
Foley Public Schools 2010 Truth in Taxationdvoigt51
 

More from dvoigt51 (12)

Foley health ins plan 3-24-11
Foley health ins plan  3-24-11Foley health ins plan  3-24-11
Foley health ins plan 3-24-11
 
Truth in Tax
Truth in TaxTruth in Tax
Truth in Tax
 
Percentage
PercentagePercentage
Percentage
 
Resolution
ResolutionResolution
Resolution
 
How are your school taxes spent
How are your school taxes spentHow are your school taxes spent
How are your school taxes spent
 
2010 Truth in Taxation
2010 Truth in Taxation2010 Truth in Taxation
2010 Truth in Taxation
 
General and debt aid vs levy
General and debt aid vs levyGeneral and debt aid vs levy
General and debt aid vs levy
 
End of year adjusted average daily membership
End of year adjusted average daily membershipEnd of year adjusted average daily membership
End of year adjusted average daily membership
 
Detail budget levy
Detail budget levyDetail budget levy
Detail budget levy
 
Your proposed property tax statement
Your proposed property tax statementYour proposed property tax statement
Your proposed property tax statement
 
2010 Truth in Taxation
2010 Truth in Taxation2010 Truth in Taxation
2010 Truth in Taxation
 
Foley Public Schools 2010 Truth in Taxation
Foley Public Schools 2010 Truth in TaxationFoley Public Schools 2010 Truth in Taxation
Foley Public Schools 2010 Truth in Taxation
 

Summary of budget

  • 1. PROJECTED PROJECTED FUND DESCRIPTION REVENUES EXPENDITURES DIFFERENCE General $14,314,616.00 $14,806,779.00 $(492,163.00) Food Service $877,100.00 $861,278.00 $15,822.00 Community Service $500,908.00 $480,191.00 $20,717.00 Building Fund $500,000.00 $1,585,500.00 $(1,085,500.00) Debt Service $2,825,194.00 $2,692,848.00 $132,346.00
  • 2. 2010 Total Fund Balance $4,853,860.49 $228,314.99 $74,677.90 $3,395,094.19 $5,780,211.36
  • 3. 2007 Total Fund FUND DESCRIPTION Balance General $3,266,583.38 $0.342 Food Service $153,006.62 $0.016 Community Service $82,341.03 $0.009 Building Fund $67,272.38 $0.007 Debt Service $5,979,865.64 0.6262 Total $9,549,069.05 General 34% Food Service 2% Debt Service 63% Community Service 1% Building Fund 1%