Upload
hakhuong
View
220
Download
0
Embed Size (px)
Citation preview
Where History & Progress Meet
Tulsa County Oklahoma
Report to The Excise Board
for Appropriated Funds
Fiscal Year 2013
TULSA COUNTY BUDGET BOARD Tulsa County Administration Building, Room 116 500 South Denver Tulsa, Oklahoma 74103-3832 918.596.5000
COUNTY OF TULSA STATE OF OKLAHOMA
TO THE COUNTY EXCISE BOARD OF TULSA COUNTY:
Greetings:
Pursuant to the requirements of 68 O.S. 2001, Section 3002, we submit herewith for your consideration, the within statements of the fiscal condition of the County of Tulsa, State of Oklahoma, for the fiscal year beginning July 1,2012, and ending June 30,2013. The same has been prepared together with an itemized statement of the estimate of needs thereof for the fiscal year beginning July 1, 2013, and ending June 30, 2014. This report has been prepared in conformity to Statute, in relation to which be further noted, that the required conditions have been met.
Dated at Tulsa, Oklahoma, this ~I dayof~ ,2013.
"r""""" K '.1'", CI\.~~•• .rUI, ' ....~
,,~ '.. .. ',cS'A .. ~A....·tI • ... -.7".:'~ ......... ·'0-:' ~ .:;:, : · .. " ....... «:.0 -:. ... 0 ,« ~ .;.." • c: ...'" {)... . •. z .. ~ :. tI· .. '" ..:....., ~ ... *,.... CHAIRMAN, COUNTY BUDGET BOARD
~ ~ .... ""C'~-:.. .... .... It/-.: ~ .. ...... .fo.
• • ......... ill •• ~ \,....-;..0·· •• •• yo
...... ~lA HOt-'9- .",
* , {Jat; ~ ATTESt~~"""III'"
~ VICE-CHAIRMAN, COUNTY BUDGET BOARD
SECRETAR~OU~DGET BOARD
32
PAGE
BUDGET BOARD LETTER 1FISCAL OFFICER LETTER 2ORGANIZATIONAL CHART 5PUBLISHER'S AFFIDAVIT 6-7COMBINING STATEMENT OF REVENUE BY SOURCE & EXPENDITURE 8
FUND SECTION I.1000 GENERAL FUND 11-16
SECTION II.SPECIAL REVENUE GROUP:
18-192010 20-212020 22-242035 25-262040 27-282100 29-302120 31-322200 33-342250 35-362300 37-392310 40-412400 42-432410 44-452500 462600 47-492700 50-532900 54-552910 56-573000 58-60
SECTION III.APPROPRIATED AGENCY FUNDS:
624050 63-654100 66-674150 68-714200 72-734250 74-75
Assessor's Visual Inspection Fund
Combining Statement of Revenue by Source & Expenditure Risk Management Fund County Parks Fund Parking Fund Court Clerk Revolving Fund
Treasurer's Resale Property Fund
Assessor's Fee Fund District Attorney's Fund Specialty Courts Fund Sheriff's Cash Fund Sheriff's Jail Operations Fund County Clerk's Records Management & Preservation Fund County Clerk's Lien Fee Account Fund Sales Tax Fund Juvenile Detention Fund Special Projects Fund Treasurer's Mortgage Certification Fee Fund
Engineer's Highway Fund
Combining Statement of Revenue by Source & Expenditure Tulsa County Criminal Justice Authority Law Library Fund City-County Health Department Levy Fund City-County Library Levy Fund Tulsa Area Emergency Management Agency
TABLE OF CONTENTS
3
TABLE OF CONTENTS
SECTION IV.SPECIAL ASSESSMENT FUNDS GROUP:
784300 79-80
SECTION V.CAPITAL PROJECTS FUNDS GROUP:
824510 83
SECTION VI.DEBT SERVICE FUND GROUP:
5400 86-90
SECTION VII.RETIREMENT FUND:
7100 92-93
SECTION VIII.MISCELLANEOUS SCHEDULES - ALL FUNDS:
96-97 98
99100
SECTION IX.AD VALOREM TAX INFORMATION:
102-105106107108109110
SECTION X.DEBT LIMIT AND TAX RATES:
112113114115
Debt Service Fund
Combining Statement of Revenue by Source & Expenditure Drainage District No. 12 Fund
Combining Statement of Revenue by Source & Expenditure City County Health Designated Fund
2013 Valuation Legal Debt Limit Tulsa County Funds Available for Appropriation Certificate of the Excise Board
Distribution of Visual Inspection Program Cost By Tax Recipient 2012 Ad Valorem Tax Accounts Property Tax Rates - Fiscal Year 2013 Factors For Personal Property Exemption Assessed and Estimated Actual Value of Taxable Property
Retirement Fund
Schedule of Operating Transfers Apportionment - 4 Mill Revenue Official Depository Accounts Warrant Account - All Funds
Distribution of Visual Inspection Costs
4
Org
aniz
atio
nal C
hart
for T
ulsa
Cou
nty,
Okl
ahom
a
Citi
zens
of T
ulsa
Cou
nty
Elec
ted
Offi
ces
Asse
ssor
Tr
easu
rer
Coun
ty C
lerk
Sh
eriff
Co
urt C
lerk
Boar
d of
Cou
nty
Com
mis
sion
ers
(Ele
cted
)
Budg
et B
oard
**
Fisc
al O
ffice
r
Purc
hasi
ng A
gent
Publ
ic In
form
atio
n O
ffice
r/
Gov
ernm
enta
l Rel
atio
ns
Oth
er O
ffice
s *
Dis
tric
t Cou
rts
Juve
nile
Bur
eau
Publ
ic D
efen
der
Elec
tion
Boar
d
Coun
ty A
gent
Dis
tric
t Att
orne
y
Exci
se/E
qual
izat
ion
Boar
d **
*
Coun
ty P
arks
Build
ing
Ope
ratio
ns
Info
rmat
ion
Tech
nolo
gy
Hum
an R
esou
rces
Cour
t Ser
vice
s
Engi
neer
ing/
Hig
hway
Soci
al S
ervi
ces
Adm
inis
trat
ive
Serv
ices
Insp
ectio
ns
Appo
intiv
e Bo
ards
, Com
mis
sion
s, an
d Co
unci
ls
Join
t City
/Co
unty
W
ater
Impr
ovem
ents
Dis
tric
t #3
Libr
ary
Com
mis
sion
Bo
ard
of H
ealth
Ri
ver P
arks
Aut
horit
y Tu
lsa
Area
Em
erge
ncy
Man
agem
ent A
genc
y Tu
lsa
Met
ropo
litan
Are
a Pl
anni
ng C
omm
issi
on
Gre
ater
Tul
sa H
ispa
nic
Affa
irs C
omm
issi
on
Gre
ater
Tul
sa In
dian
Affa
irs C
omm
issi
on
Coun
ty
Park
Boa
rd
Publ
ic F
acili
ties
Auth
ority
H
ome
Fina
nce
Auth
ority
In
dust
rial A
utho
rity
*
Dis
tric
t Cou
rt Ju
dges
and
Dis
tric
t Att
orne
y el
ecte
d by
citi
zens
. Oth
ers
are
appo
inte
d.
**
Mem
bers
hip
incl
udes
all
elec
ted
Coun
ty O
ffici
als.
***
One
mem
ber a
ppoi
nted
by
the
Boar
d of
Cou
nty
Com
mis
sion
ers,
one
mem
ber a
ppoi
nted
by
the
Okl
ahom
a Ta
x Co
mm
issi
on, a
nd o
ne m
embe
r app
oint
ed b
y th
e
D
istr
ict J
udge
or a
maj
ority
of t
he D
istr
ict J
udge
s in
all
judi
cial
dis
tric
ts w
here
mor
e th
an o
ne D
istr
ict J
udge
is e
lect
ed.
Oth
er
Dra
inag
e D
istr
ict #
12
Indi
an N
atio
ns C
ounc
il of
Gov
ernm
ents
Tuls
a Co
unty
Crim
inal
Just
ice
Auth
ority
Met
ropo
litan
Env
ironm
enta
l Tru
st A
utho
rity
Long
Ter
m C
are
Man
agem
ent A
utho
rity
Juve
nile
Just
ice
Auth
ority
Chie
f Dep
utie
s
5
1,,4417 Published in the Tulsa Business & Legal News. Tulsa, Tulsa County, Oklahoma, June 4,20 i3
NOTICE OF pueuc HEARING
NOnCE IS HEREBY GIVEN THAT THE TULSA COUNTY BUDGET £lOARD OF TULSA, OKU\HOMA WI!.t HOLD A PUBLIC HEArllNG BEGINNING AT 3:00 P.M. ON THE 12TH DAY OF JUNE, 201!l1 AT THE COUNTY ADMINISTRATIVE BUILDiNG ROOM 338, SOO S. DENVER, TULSA, OKLA· HOMA FOR THE PURPOSE OF ACCEPTiNG COMMENTS AND FOR HOLOING AN COPEN DISCUS· SION INCLUDING ANSWERING OF QUESTIONS ON THE FOLLOWING PROPOSED COUNTY BUDGET. .
DATED AT TULS.... OKLAHOMA, THIS 28TH DAY OF MAY. 2013
lsi Karen j(alth i(AREN KEITH. CHAIRMAN
TULSA COUNTY BUOOET SOARD ATTEST: lsi Pat I(ay PAT KEY COUNTY CLERK
ADVALORSll
!I !FEES
01 001 !8
REVENUE I ... TOTAL IRE\lEllllUE
.P~D~~~rv OFTUUJA
FISCAL YIeAA 2014
·ruEGULAR COONTY CU!ru(
COONTV COOR1 ClERK
DUOOET BOARD m.i3'l AUDIT
!
I
~~~~2_NT_~_~____________________~~________~~~
PARKS A'IH'tlONriV CillFEfl811! 'T~~------------+-----~~~ Alr-RO~EJ~~=O~FV~N~D8~______________~~______~~~~
THE COUNTY OF TUUlA
OF THE COUNTY OF TULSA
OP l!!lfJ'moDrnURilIA
OF _'ENorrllRl:a
'IY
DUI. .It VENI 8llRIEAIJ
l PXlP
l
7
ALL APPROPRIATED GENERAL SPECIAL CAPITAL DEBT SPECIAL APPROPRIATED TOTALFUNDS FUND REVENUE PROJECTS SERVICE ASSESSMENTS AGENCIES ALL FUNDS
REVENUE: Taxes 53,990,850.18$ 98,326,068.90$ -$ 197,961.83$ 817,517.42$ 39,353,182.27$ 192,685,580.60$ Licenses and Permits 1,267,523.17 - - - - 902,648.52 2,170,171.69 Intergovernmental 375,335.28 11,662,092.82 - - - 26,310,182.64 38,347,610.74 Charge for Service (Fees) 2,853,264.24 10,143,157.15 - - - 2,128,912.98 15,125,334.37 Miscellaneous Revenue 832,438.18 7,014,843.25 850.17 - - 1,844,309.96 9,692,441.56 Other Sources 555,268.74 669,599.85 - - - 60,755.96 1,285,624.55 Adjustments (383,596.48) - - - - (383,596.48) Sale of Assets 71,723.56 102,837.00 - - - - 174,560.56 Change in Accounts Receivable (153,244.03) - - - - (3,164,819.64) (3,318,063.67) TOTAL REVENUE 59,793,159.32 127,535,002.49 850.17 197,961.83 817,517.42 67,435,172.69 255,779,663.92
EXPENDITURES: Salaries and Wages 29,409,884.14 26,203,144.98 - - 244,468.00 31,094,733.51 86,952,230.63 Employee Benefits 12,750,268.02 15,047,668.73 - - 100,503.25 10,572,469.04 38,470,909.04 Travel 339,450.11 136,398.83 - - 1,268.70 708,869.11 1,185,986.75 Operating Expenses 8,351,310.67 15,287,043.24 - - 68,619.19 9,778,808.84 33,485,781.94 Other Charges 3,664,107.43 12,121,302.79 - 183,827.28 11,879.02 4,570,408.55 20,551,525.07 Capital Outlay 1,489,640.27 1,869,556.27 - - 89,631.25 4,084,844.42 7,533,672.21 Interdepartmental Expenditures 191,763.46 317,284.28 - - 3,620.84 169,421.14 682,089.72 Non Payable Warrants - - - - - - Cover Warrants Payable - - - - - - Reserves - 560,584.89 - - - - 560,584.89 Debt Service - - - - - - - TOTAL EXPENDITURES 56,196,424.10 71,542,984.01 - 183,827.28 519,990.25 60,979,554.61 189,422,780.25 LESS:REIMBURSEMENTS 1,298,455.76 5,272,837.22 - - 8,800.00 41,613.36 6,621,706.34 NET EXPENDITURES 54,897,968.34 66,270,146.79 - 183,827.28 511,190.25 60,937,941.25 182,801,073.91
TRANSFERS (NET) (922,361.44) (61,425,988.70) - - - (4,195,023.34) (66,543,373.48)
EXCESS OF REVENUE:OVER (UNDER) EXPENDITURES 3,972,829.54$ (161,133.00)$ 850.17$ 14,134.55$ 306,327.17$ 2,302,208.10$ 6,435,216.53$
COUNTY OF TULSAAPPROPRIATED FUNDS
COMBINING STATEMENT OF REVENUE BY SOURCE AND EXPENDITURES BY CATEGORYFOR THE YEAR ENDED JUNE 30, 2013
8
-
- -
COUNTY OF TULSA
General Fund
CASH STATEMENT
1000FUND
$10,083,096.97BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$81,317,853.12
$14,055,926.51
$8,185,428.74
REVENUE
($872.50)Deposits and Prepayments
$8,079,100.00Cash Flow Transfer from Other Funds
$554,242.94Interdepartmental Revenue
$1,910,797.04Transfer from Other Funds
$60,691,488.67Revenue from Summary
$71,234,756.15TOTAL REVENUE
DISBURSEMENTS
$8,079,100.00Cashflow Return to Other Funds
$2,833,158.48Transfer to Other Funds
$56,196,424.10Warrants Paid
$67,108,682.58DISBURSEMENTSTOTAL
ADJUSTMENTS
$153,244.03Increase in AR as of June 30, 2013 (Net of Adjustments)
$153,244.03ADJUSTMENTSTOTAL
REQUIRED RESERVES
$1,856,672.77Outstanding Encumbrances
DESIGNATED RESERVES
$2,920,225.00Designated for Juvenile Capital Projects
$1,093,600.00Designated for Self Insurance Contingency
$3,256,843.74Lapsed Balances
TOTAL AVAILABLE FOR APPROPRIATION $8,185,428.74
11
GENERAL FUND
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
FUND 1000
AD VALOREM TAXES20
-49,608,081.16AD VALOREM TAX - CURRENT -48,495,075.21 -48,303,520
-1,248,007.12AD VALOREM TAX - 1ST PRIOR YR -1,507,225.72 -1,300,000
-248,338.26AD VALOREM TAX - 2ND PRIOR YR -261,218.80 -220,000
-204,153.08AD VALOREM TAX - BACK -208,362.80 -160,000
-79.44AD VALOREM TAX - PENALTY & INT 0.00 0
0.00AD VALOREM TAX - FEES & COSTS -29.00 0
-16,536.90IN LIEU OF TAX PAYMENTS -15,896.26 0
-50,487,807.79 -51,325,195.96 -49,983,520SUB TOTAL
CHARGES FOR SERVICES22
-359,746.00INSPECTION FEES & PERMITS -286,067.00 -290,000
-907,777.17MOTOR VEHICLE FEES -872,790.33 -850,000
-2,001,925.12RECORDING FEES-COUNTY CLERK -1,846,800.24 -1,800,000
-52,169.75MISCELLANEOUS CLERK'S FEES -52,977.00 -50,000
-3,543.00CERTIFICATIONS & ACKNOWLEDGE -2,998.00 -3,000
0.00LIEN SEARCH FEES 0.00 0
0.00CLERK'S PRINTING & DUPLICATING 0.00 0
0.00COUNTY CLERK'S LIEN FEES 0.00 0
0.00SERVICE FEES-SHERIFF 0.00 0
-61,542.00PHOTOCOPY FEES -68,019.30 -70,000
-84,353.49ZONING FEES -88,586.72 -85,000
0.00TREASURER'S SERVICE FEES -25.10 0
0.00MORTGAGE CERTIFICATION FEES 0.00 0
-6,245.00MUNICIPAL CERTIFICATION FEE -5,885.00 0
0.00SPECIAL SERVICE FEES 0.00 0
-565,839.71PRINTING & DUPLICATING SERVICE -349,465.96 -430,000
-77,646.17PHARMACY REVENUE -63,516.10 -55,000
-3,637,130.75 -4,120,787.41 -3,633,000SUB TOTAL
INTERGOVRNMNTL REV26
-207,949.01D A REVOLVING FUNDS -205,107.98 -245,000
0.00STATE PASS THROUGH FUNDS 0.00 0
-253.98STATE GRANTS 0.00 0
-332.04FEMA REIMBURSEMENT -3,516.16 0
-5,000.00OTHER GRANT REVENUE -5,000.00 -1,000
-82,359.29ELECTION BOARD EXPENSE -173,694.45 -31,538
-79,440.96ELECTION BOARD SALARIES -79,440.96 -94,613
-466,759.55 -375,335.28 -372,151SUB TOTAL
INVESTMENT INCOME27
-132,614.58INTEREST EARNINGS -145,508.38 -50,000
0.00REALIZED GAIN/LOSS ON SALE-INV 0.00 0
-145,508.38 -132,614.58 -50,000SUB TOTAL
MISCELLANEOUS REV28
-214.00RETURN CHECK FEE 0.00 0
-33.55CONCESSION & COMMISSIONS-VEN -14.10 -48
-53,808.36RENTS & ROYALTIES -53,836.36 -53,846
-149,687.32SALE OF MATERIALS -123,332.84 -385,293
0.00REFUNDS 0.00 012
GENERAL FUND
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
-20,437.20GIFTS -12,198.99 0
-1,500.00DP TIME INCOME - DATA LINE -1,500.00 -1,500
-269.00DONATIONS -5,375.55 0
-49,166.28MISC REVENUE -1,016,155.65 -150,000
2,583.74OVERAGE AND SHORTAGE 160,935.88 0
-462.50FINES -1,060.25 0
-16,542.48REFUNDS -13,313.36 -100
-410,286.65JANITORIAL -COURT & LIBRARY -507,589.66 -410,000
-430,570.64UTILITIES REIMBURSEMENTS-CRT -494,942.83 -350,000
-261,726.08ADMIN SERV REIMBURSEMENTS -324,781.48 -250,000
0.00MAINTENANCE-REIMBURSEMENT 0.00 0
0.00MONTHLY CONTRACT-REIM 0.00 0
0.00JANITORIAL-REIMBURSE 0.00 0
0.00JANITORIAL SUPPLIES REIMBURSEM 0.00 0
0.00REIMB FOR POSTAGE 0.00 0
-83,842.67VEHICLE EXPENSE REIMB-GAS -80,219.86 -73,000
-4,101.76DATA PROCESSING REIMB 0.00 0
-85,062.85EMPLOYEE INSURANCE REIMB -251,235.99 -52,000
-9,000.00DAMAGE CLAIM REIMB -11,135.76 0
-7,065.47EMPLOYEE MISC REIMB-SHOES ETC -9,717.60 -6,000
0.00EMPLOYEE MISC REIMBURSE-DENTAL 0.00 0
0.00EMP SAFETY INCENTIVE REIMBURSE 0.00 0
-361,975.85MISC REIMB-PHONE,COFFEE,ETC -160,670.81 -185,500
-71,723.56SALE OF ASSETS -61,444.25 0
-1,898.30ESTOPPED WARRANTS -2,412.12 0
-2,970,001.58 -2,016,790.78 -1,917,287SUB TOTAL
OTHER TAXES21
0.00DRAINAGE ASSESSMENTS-DD13 0.00 0
-1,098,781.39TOBACCO/EXCISE TAX -1,323,077.39 0
-1,575.00FLOOD CONTROL TAX -1,575.00 0
-5,406.94OCCUPATIONAL TAX -3,420.62 -3,600
-5,552.09TIF DISTRICT REBATE 0.00 0
-1,311,390.20DOCUMENTARY STAMPS -1,001,185.25 -1,200,000
0.00DOCUMENTARY STAMPS-OTC 0.00 0
-242,948.60VEHICLE REGISTRATION STAMPS -233,384.03 -225,000
-2,562,642.29 -2,665,654.22 -1,428,600SUB TOTAL
SALARIES REIMBURSEME25
-55,110.44SALARIES REIMBURSEMENT -36,650.04 -43,545
-36,650.04 -55,110.44 -43,545SUB TOTAL
-60,691,488.67TOTAL REVENUE -57,428,103-60,306,500.38
13
GENERAL FUND
COUNTY OF TULSA
EXPENDITURES BY DIVISION OR OFFICE
ACTUAL
EXPENSES
2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 1000
COUNTY COMMISSIONERS 898,992.56 840,058.62 772,807.35COUNTY COMMISSIONERS
BUDGET BOARD 241,698.24 249,691.80 225,918.18FISCAL OFFICER
383,130.34 402,166.33 370,438.20PURCHASING
102,457.95 101,329.27 95,327.10PUBLIC INFORMATION OFFICER
417,193.76 500,654.88 483,779.70INSURANCE & CLAIMS
600,851.84 657,056.73 571,662.00GENERAL GOVERNMENT EXPENSE
138,329.98 146,370.06 216,147.60LEASES
73,769.63 72,360.99 101,700.00COBRA INSURANCE
830,000.00 839,000.00 755,100.00INCOG
157,457.92 192,757.44 461,147.40COUNTY AUDIT
404,408.42 447,290.26 398,701.80COUNTY EXTENSION CENTER
675,000.00 675,000.00 607,500.00RIVER PARKS AUTHORITY
155,554.00 158,227.00 142,404.30TAEMA - GENERAL
369,712.68 465,226.69 517,259.70DISTRICT ATTORNEY-CNTY PORTION
11,742.40 12,018.02 12,239.09EXCISE-EQUALIZATION BOARD
HUMAN RESOURCES 541,958.29 489,478.33 524,505.06HUMAN RESOURCES
43,222.51 44,294.59 43,920.00SAFETY & MEDICAL
ADMIN SERVICES 2,287,233.55 2,114,068.12 2,128,006.80ADMINISTRATIVE SERVICES
255,647.56 310,384.34 180,000.00CENTRAL SUPPLY DEPOT
121,511.27 198,536.20 130,500.00CENTRAL OFFICE SUPPLY
335,087.66 335,059.58 372,105.00PRINTING SERVICE
BUILDING OPERATIONS 1,713,428.18 1,649,585.38 1,867,500.00FLEET MAINTENANCE
91,705.04 94,909.67 117,989.99BLDG OPS ADMIN
30,940.71 34,943.64 36,000.00CARPENTRY SHOP
79,823.98 77,720.33 76,500.00JANITORIAL
768,166.07 733,988.80 450,000.00BLDG MAINTENANCE
2,946,653.73 2,811,338.86 2,893,711.23BLDG PAYROLL & BENEFITS
1,119,330.17 994,651.56 1,482,620.46RENTALS & UTILITIES
INFORMATION TECHNOLOGY 928,646.11 977,970.08 967,396.50IT GENERAL
302,641.32 333,032.24 303,413.76IT ADMINISTRATIVE
159,750.96 186,045.84 239,366.34IT OPERATIONS
420,548.75 512,471.99 528,252.84IT SYSTEMS
814,795.06 770,744.09 704,081.70IT DEVELOPERS
481,284.34 407,228.57 450,153.36IT INFRASTRUCTURE
141,928.57 104,147.34 107,704.80IT COMMUNICATIONS
451,650.54 403,044.32 430,680.15IT TECHNICAL SUPPORT
309,218.34 337,197.01 294,435.00COMMUNICATION SERVICES
ENGINEERING/HIGHWAY 505,539.29 527,742.78 491,326.20COUNTY INSPECTOR
656,825.89 758,973.48 674,726.40COUNTY ENGINEERS-GEN
122,707.78 174,266.11 278,680.50LEVEE MAINTENANCE
14
GENERAL FUND
COUNTY OF TULSA
EXPENDITURES BY DIVISION OR OFFICE
ACTUAL
EXPENSES
2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 1000
PARKS & RECREATION 5,598,537.99 5,251,401.16 5,160,627.54PARK OPERATIONS-GENERAL
SOCIAL SERVICES 208,359.22 251,240.02 223,244.06REMEDIAL AID
200,040.15 207,249.79 189,092.70SOCIAL SERV OPERATIONS
672,855.81 669,879.41 630,356.40EMERGENCY SHELTER
281,879.38 315,629.28 302,481.00PHARMACY
ELECTION BOARD 504,238.02 590,242.63 572,310.36ELECTIONS
1,183,457.55 1,277,033.58 1,067,542.20ELECT STAFF
COUNTY TREASURER 1,433,377.14 1,208,312.69 1,124,143.78COUNTY TREASURER
COUNTY ASSESSOR 3,750,293.52 3,666,227.09 3,417,835.50COUNTY ASSESSOR
COUNTY CLERK 2,301,427.10 2,118,695.68 2,041,512.30COUNTY CLERK - GEN FUND
DISTRICT ATTORNEY 225,191.16 211,459.66 220,500.00DISTRICT ATTORNEY REVOLV FUND
SHERIFF 9,195,641.89 8,894,210.61 8,232,426.90SHERIFF'S DEPT-GENERAL FUND
PUBLIC DEFENDER-GEN 37,833.42 34,305.61 42,795.00PUBLIC DEFENDER-GEN
JUVENILE BUREAU 813,271.81 735,026.06 739,964.70JUVENILE ADMINISTRATION
1,887,101.00 1,838,091.67 1,721,972.81JUVENILE PROBATION
761,749.45 784,049.49 780,564.60JUVENILE INTAKE
1,349,171.98 1,129,858.55 1,181,327.40LAKESIDE HOME
COURT CLERK 6,080,569.16 5,872,479.78 5,774,509.53COURT CLERK
56,196,424.10TOTAL EXPENSE 54,928,915.29 57,575,541.14
15
GENERAL FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 1000
30,602,813.11 29,409,884.14SALARIES AND WAGES 30,886,675
13,150,528.06 12,750,268.02EMPLOYEE BENEFITS 14,030,557
8,463,165.16 8,351,310.67OPERATING EXPENSES 11,563,967
3,304,814.89 3,664,107.43OTHER SERVICES/CHARG 4,127,811
1,811,801.56 1,486,068.37CAPITAL OUTLAY 4,699,867
0.00 0.00CONTINGENCY 1,093,600
326,954.10 339,450.11TRAVEL EXPENSES 461,044
-147,041.72 191,763.46INTERDEPARTMENT EXP 607,769
56,196,424.10TOTAL EXPENSE 57,513,035.16 67,471,289
16
SPECIAL REVENUE FUND 2010 FUND 2020 FUND 2035 FUND 2040 FUND 2100 FUND 2120 FUND 2200 FUND 2250 FUND 2300 GROUP RISK PARK PARKING COURT CLERK VISUAL ASSESSOR'S DISTRICT SPECIALTY SHERIFF'S
MANAGEMENT FUND FUND REVOLVING INSPECTION FEE FUND ATTORNEY COURT CASH FUNDREVENUE: Taxes -$ -$ -$ -$ 2,495,749.08$ -$ -$ -$ -$ Licenses and Permits - - - - - - - - - Intergovernmental - 342.76 - - - - - 702,312.51 529,018.68 Charge for Service (Fees) - 2,357,858.12 259,518.25 - - - 1,162,270.70 53,467.74 1,614,415.71 Miscellaneous Revenue 4,168,344.90 442,607.30 18,011.81 408,722.69 - 11,242.30 152,752.66 13,165.18 1,070,068.43 Other Sources 2,062.41 - - - 24.75 - 561,394.18 - 62,269.55 Adjustments 6.90 - (15,713.94) (357,277.69) - - - - - Sale of Property - - - - - - - - - TOTAL REVENUE 4,170,414.21 2,800,808.18 261,816.12 51,445.00 2,495,773.83 11,242.30 1,876,417.54 768,945.43 3,275,772.37
EXPENDITURES: Salaries and Wages - 128,207.01 - 3,249,378.04 1,527,157.02 - - - 1,869,217.40 Employee Benefits 4,055,614.49 19,270.22 - 1,194,817.19 636,947.18 - - - 663,126.64 Travel - - - - 80,537.92 - - - 23,355.58 Operating Expenses 65,053.46 1,302,810.83 408,007.92 691,814.53 203,578.25 8,733.43 2,264,857.44 - 735,605.23 Other Charges 20,137.75 239,366.50 - - - - - 941,346.54 70,970.87 Capital Outlay - 27,003.13 - - 39,261.21 - 1,508.20 13,165.18 258,452.69 Interdepartmental Expend - 22,960.46 - - - - 29,083.55 - 1,433.03 Debt Service - 514,171.23 - - - - - - 46,413.66 Cover Warrants Payable - - - - - - - - TOTAL EXPENDITURES 4,140,805.70 2,253,789.38 408,007.92 5,136,009.76 2,487,481.58 8,733.43 2,295,449.19 954,511.72 3,668,575.10 LESS:REIMBURSEMENTS - - 4,255,603.59 - - - - 467,899.16 NET EXPENDITURES 4,140,805.70 2,253,789.38 408,007.92 880,406.17 2,487,481.58 8,733.43 2,295,449.19 954,511.72 3,200,675.94
TRANSFERS (NET) 1,006,845.84 (150.00) 126,000.00 - - - - 229,488.00 70,000.00 EXCESS OF REVENUEOVER (UNDER) EXPENDITURES 1,036,454.35$ 546,868.80$ (20,191.80)$ (828,961.17)$ 8,292.25$ 2,508.87$ (419,031.65)$ 43,921.71$ 145,096.43$
COUNTY OF TULSASPECIAL REVENUE GROUP
COMBINING STATEMENT OF REVENUE BY SOURCE AND EXPENDITURES BY CATEGORYFOR THE YEAR ENDED JUNE 30, 2013
18
-
SPECIAL REVENUE FUND 2310 FUND 2400 FUND 2410 FUND 2500 FUND 2600 FUND 2700 FUND 2900 FUND 2910 FUND 3000 GROUP TULSA COUNTY CTY. CLERK CLERK'S SALES JUVENILE SPECIAL MORTGAGE RESALE HIGHWAY
JAIL FUND RECORDS LIEN FEE ACCT. TAX DETENTION PROJECTS FEE FUND PROPERTY FUND TOTALREVENUE: Taxes -$ -$ -$ 90,708,721.38$ -$ -$ -$ 5,121,598.44$ -$ 98,326,068.90$ Licenses and Permits - - - - - - - - - - Intergovernmental - - - - 2,658,402.97 1,622,614.40 - - 6,149,401.50 11,662,092.82 Charge for Service (Fees) - 760,835.00 37,082.00 - 765.00 822,007.31 131,755.00 125.00 2,943,057.32 10,143,157.15 Miscellaneous Revenue 26,260.75 114.85 - 83,284.70 348.89 283,343.89 2,469.35 317,759.89 16,345.66 7,014,843.25 Other Sources - - - - - 4,648.29 - - 39,200.67 669,599.85 Adjustments 284.73 - - - - (10,896.48) - - - (383,596.48) Sale of Property - - - - - 102,837.00 - 102,837.00 TOTAL REVENUE 26,545.48 760,949.85 37,082.00 90,792,006.08 2,659,516.86 2,721,717.41 134,224.35 5,542,320.33 9,148,005.15 127,535,002.49
EXPENDITURES: Salaries and Wages 12,424,261.63 226,029.35 - - 2,109,070.69 - 105,157.20 1,080,032.38 3,484,634.26 26,203,144.98 Employee Benefits 5,281,723.97 87,368.97 - - 895,925.57 - 42,962.53 443,330.70 1,726,581.27 15,047,668.73 Travel 10,777.21 15,927.87 1,486.67 - 1,969.50 2,344.08 - - - 136,398.83 Operating Expenses 3,412,421.28 559,387.67 21,095.10 - 226,697.26 186,941.91 94,174.25 676,648.31 4,429,216.37 15,287,043.24 Other Charges 7,261,337.03 - - - - 1,585,218.25 2,469.35 2,000,456.50 - 12,121,302.79 Capital Outlay 429,658.45 14,274.64 1,826.00 - 5,658.00 436,731.30 13,933.34 67,789.31 560,294.82 1,869,556.27 Interdepartmental Expend 146,983.92 37.00 - - 35,048.36 - - 62,269.53 19,468.43 317,284.28 Reserves - - - - - - - - - 560,584.89 Cover Warrants Payable - - - - - - - - - - TOTAL EXPENDITURES 28,967,163.49 903,025.50 24,407.77 - 3,274,369.38 2,211,235.54 258,696.67 4,330,526.73 10,220,195.15 71,542,984.01
LESS:REIMBURSEMENTS 549,334.47 5,272,837.22 NET EXPENDITURES 28,967,163.49 903,025.50 24,407.77 - 3,274,369.38 2,211,235.54 258,696.67 4,330,526.73 9,670,860.68 66,270,146.79
TRANSFERS (NET) 28,126,022.88 - - (90,772,228.32) 600,000.00 461,171.94 - (1,000,000.00) (273,139.04) (61,425,988.70) EXCESS OF REVENUEOVER (UNDER) EXPENDITURES (814,595.13)$ (142,075.65)$ 12,674.23$ 19,777.76$ (14,852.52)$ 971,653.81$ (124,472.32)$ 211,793.60$ (795,994.57)$ (161,133.00)$
COUNTY OF TULSASPECIAL REVENUE GROUP
COMBINING STATEMENT OF REVENUE BY SOURCE AND EXPENDITURES BY CATEGORYFOR THE YEAR ENDED JUNE 30, 2013
19
COUNTY OF TULSA
Risk Management
CASH STATEMENT
2010FUND
$2,449,266.62BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$7,626,519.77
$3,485,720.97
$3,450,820.97
TOTAL AVAILABLE FOR APPROPRIATION $3,450,820.97
REVENUE
$2,062.41Interdepartmental Revenue
$1,006,845.84Transfer from Other Funds
$4,168,344.90Revenue
$5,177,253.15TOTAL REVENUE
DISBURSEMENTS
$0.00Transfer to Other Funds
$4,140,805.70Warrants Paid
$4,140,805.70DISBURSEMENTSTOTAL
ADJUSTMENTS
($6.90)Decrease in AR as of June 30, 2013 (Net of Adjustments)
($6.90)ADJUSTMENTSTOTAL
REQUIRED RESERVES
$34,900.00Outstanding Encumbrances
$134,292.91Unappropriated Revenue
$3,316,528.06Lapsed Balances
20
RISK MANAGEMENT FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2010
4,508,671.04 4,055,614.49 0EMPLOYEE BENEFITS
88,526.78 65,053.46 0OPERATING EXPENSES
34,165.00 20,137.75 0OTHER SERVICES/CHARG
-109.00 0.00 0INTERDEPARTMENT EXP
4,140,805.70TOTAL EXPENSE 0 4,631,253.82
21
COUNTY OF TULSA
County Parks Fund
CASH STATEMENT
2020FUND
$2,441,111.97BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$5,241,920.15
$2,987,980.77
$2,611,929.05
TOTAL AVAILABLE FOR APPROPRIATION $2,611,929.05
REVENUE
$0.00Transfer from Other Funds
$2,800,808.18Revenue from Summary
$2,800,808.18TOTAL REVENUE
DISBURSEMENTS
$150.00Transfer to Other Funds
$2,253,789.38Warrants Paid
$2,253,939.38DISBURSEMENTSTOTAL
REQUIRED RESERVES
$376,051.72Outstanding Encumbrances
$6,070.49Unappropriated Revenue
$2,605,858.56Lapsed Balances
22
COUNTY PARKS FUND
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
FUND 2020
CHARGES FOR SERVICES22
-1,379,704.25GOLF GREEN FEES -1,562,507.97 -1,700,000
-33,599.51RECREATIONAL COURT FEES -58,621.10 -45,000
-160,516.84GOLF CART RENTALS -161,652.01 -185,000
-460,456.39RESTAURANT RECEIPTS -530,644.74 -450,000
-82,389.58SWIMMING POOL REVENUE -85,533.70 -70,000
-24,600.00SOFTBALL/BASEBALL FEES -49,164.00 -60,000
-63,299.30FACILITY RENTAL -62,595.23 -50,000
-153,292.25GOLF SURCHARGE -193,464.05 -200,000
-2,704,182.80 -2,357,858.12 -2,760,000SUB TOTAL
INTERGOVRNMNTL REV26
-342.76FEMA REIMBURSEMENT -2,056.56 0
0.00FEDERAL GRANTS -757.50 0
0.00CITY & COUNTY GRANTS & CONTRA 0.00 0
-2,814.06 -342.76 0SUB TOTAL
MISCELLANEOUS REV28
0.00RETURN CHECK FEE 0.00 0
-100,847.10CONCESSION & COMMISSIONS-VEN -124,368.93 -140,000
0.00SALE OF MATERIALS 0.00 0
0.00CONTRACT REVENUE 0.00 0
0.00DONATIONS 0.00 0
-336,032.47MISC REVENUE -281,889.33 -200,000
0.00OVERAGE AND SHORTAGE 0.00 0
0.00EMPLOYEE INSURANCE REIMB 0.00 0
0.00DAMAGE CLAIM REIMB -1,879.28 0
-5,727.73MISC REIMB-PHONE,COFFEE,ETC -506.25 0
0.00ESTOPPED WARRANTS -35.00 0
-408,678.79 -442,607.30 -340,000SUB TOTAL
-2,800,808.18TOTAL REVENUE -3,100,000-3,115,675.65
23
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2020
0.00 128,207.01SALARIES AND WAGES 329,720
0.00 19,270.22EMPLOYEE BENEFITS 50,156
2,086,066.40 1,302,810.83OPERATING EXPENSES 2,394,074
277,595.90 239,366.50OTHER SERVICES/CHARG 299,050
115,071.54 27,003.13CAPITAL OUTLAY 9,000
0.00 514,171.23DEBT SERVICE 0
0.00 0.00TRAVEL EXPENSES 0
26,375.83 22,960.46INTERDEPARTMENT EXP 18,000
2,253,789.38TOTAL EXPENSE 2,505,109.67 3,100,000
COUNTY PARKS FUND
COUNTY OF TULSA
24
COUNTY OF TULSA
Parking Fund
CASH STATEMENT
2035FUND
$71,927.46BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$475,457.52
$51,735.66
$51,735.66
TOTAL AVAILABLE FOR APPROPRIATION $51,735.66
REVENUE
$4,270.00Interdepartmental Revenue
$13,741.81Deposits and Prepayments
$126,000.00Transfer from Other Funds
$259,518.25Parking Fees
$403,530.06TOTAL REVENUE
DISBURSEMENTS
$408,007.92Warrants Paid
$408,007.92DISBURSEMENTSTOTAL
ADJUSTMENTS
$15,713.94Increase in AR as of June 30, 2013 (Net of Adjustments)
$15,713.94ADJUSTMENTSTOTAL
REQUIRED RESERVES
$0.00Outstanding Encumbrances
$21,821.93Unappropriated Revenue
$26,273.69Lapsed Balances
25
PARKING FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2035
414,905.43 407,777.92OPERATING EXPENSES 0
0.00 230.00OTHER SERVICES/CHARG 0
408,007.92TOTAL EXPENSE 414,905.43 0
26
COUNTY OF TULSA
Court Clerk's Revolving Fund
CASH STATEMENT
2040FUND
$3,127,853.28BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$7,792,179.56
$2,298,892.11
$2,210,252.53
TOTAL AVAILABLE FOR APPROPRIATION $2,210,252.53
REVENUE
$4,255,603.59Salaries Reimbursement
$0.00Employee Insurance and Refunds
$0.00Donations
$408,722.69Miscellaneous Revenue
$4,664,326.28TOTAL REVENUE
DISBURSEMENTS
$5,136,009.76Warrants Paid
$5,136,009.76DISBURSEMENTSTOTAL
ADJUSTMENTS
$357,277.69Increase in AR as of June 30, 2013 (Net of Adjustments)
$357,277.69ADJUSTMENTSTOTAL
REQUIRED RESERVES
$88,639.58Outstanding Encumbrances
$0.00Unappropriated Revenue
$2,567,530.22Lapsed Balances
27
COURT CLERK'S REVOLVING FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2040
3,237,121.73 3,249,378.04 3,080,026SALARIES AND WAGES
1,215,690.88 1,194,817.19 1,176,566EMPLOYEE BENEFITS
590,000.67 691,814.53 150,000OPERATING EXPENSES
8,122.70 0.00 0CAPITAL OUTLAY
0.00 0.00 0TRAVEL EXPENSES
5,136,009.76TOTAL EXPENSE 4,406,592 5,050,935.98
28
COUNTY OF TULSA
Assessor's Visual Inspection Fund
CASH STATEMENT
2100FUND
$29,918.60BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$3,525,692.43
$38,210.85
$1,455.39
TOTAL AVAILABLE FOR APPROPRIATION $1,455.39
REVENUE
$1,000,000.00Cash Flow Transfer from Other Funds
$24.75Refunds
$2,495,749.08Visual Inspection Fees
$3,495,773.83TOTAL REVENUE
DISBURSEMENTS
$1,000,000.00Cashflow Return to Other Funds
$2,487,481.58Warrants Paid
$3,487,481.58DISBURSEMENTSTOTAL
REQUIRED RESERVES
$36,755.46Outstanding Encumbrances
$0.00Unappropriated Revenue
$1,371.00Lapsed Balances
29
ASSESSOR'S VISUAL INSPECTION FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2100
1,511,672.62 1,527,157.02SALARIES AND WAGES 1,567,176
627,532.90 636,947.18EMPLOYEE BENEFITS 666,405
219,198.96 203,578.25OPERATING EXPENSES 236,864
23,383.89 39,261.21CAPITAL OUTLAY 10,000
0.00 0.00CONTINGENCY 0
70,422.41 80,537.92TRAVEL EXPENSES 83,594
2,487,481.58TOTAL EXPENSE 2,452,210.78 2,564,039
30
COUNTY OF TULSA
Assessor's Fee Fund
CASH STATEMENT
2120FUND
$8,931.66BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$20,173.96
$11,440.53
$10,126.55
TOTAL AVAILABLE FOR APPROPRIATION $10,126.55
REVENUE
$11,242.30Print and Duplicating Fees
$11,242.30TOTAL REVENUE
DISBURSEMENTS
$8,733.43Warrants Paid
$8,733.43DISBURSEMENTSTOTAL
REQUIRED RESERVES
$1,313.98Outstanding Encumbrances
$0.00Unappropriated Revenue
$10,126.55Lapsed Balances
31
ASSESSOR'S FEES FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2120
10,694.08 8,733.43 8,000OPERATING EXPENSES
0.00 0.00 4,000CAPITAL OUTLAY
8,733.43TOTAL EXPENSE 12,000 10,694.08
32
COUNTY OF TULSA
District Attorney's Fund
CASH STATEMENT
2200FUND
$1,076,155.85BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$2,952,573.39
$657,124.20
$448,567.06
TOTAL AVAILABLE FOR APPROPRIATION $448,567.06
REVENUE
$558.00Estopped Warrants
$152,752.66Miscellaneous Revenue
$560,836.18District Attorney Check Collections
$1,162,270.70Supervision Fees
$1,876,417.54TOTAL REVENUE
DISBURSEMENTS
$2,295,449.19Warrants Paid
$2,295,449.19DISBURSEMENTSTOTAL
REQUIRED RESERVES
$208,557.14Outstanding Encumbrances
$49,358.29Unappropriated Revenue
$399,208.77Lapsed Balances
33
DISTRICT ATTORNEY'S FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2200
2,034,888.28 2,264,857.44OPERATING EXPENSES 0
66,614.13 1,508.20CAPITAL OUTLAY 0
31,152.56 29,083.55INTERDEPARTMENT EXP 0
2,295,449.19TOTAL EXPENSE 2,132,654.97 0
34
COUNTY OF TULSA
Specialty Courts Fund
CASH STATEMENT
2250FUND
$190,551.80BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$1,188,985.23
$234,473.51
$109,742.70
TOTAL AVAILABLE FOR APPROPRIATION $109,742.70
REVENUE
$13,165.18Misc Reimbursements‐Phone,Coffee, etc.
$53,467.74Adult Drug Court Program User Fees
$229,488.00Transfer from Other Funds
$702,312.51State Grants
$998,433.43TOTAL REVENUE
DISBURSEMENTS
$954,511.72Warrants Paid
$954,511.72DISBURSEMENTSTOTAL
REQUIRED RESERVES
$124,730.81Outstanding Encumbrances
$109,742.70Lapsed Balances
35
SPECIALTY COURTS FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2250
0.00 0.00OPERATING EXPENSES 0
1,050,344.03 941,346.54OTHER SERVICES/CHARG 0
0.00 13,165.18CAPITAL OUTLAY 0
954,511.72TOTAL EXPENSE 1,050,344.03 0
36
COUNTY OF TULSA
Sheriff's Cash Fund
CASH STATEMENT
2300FUND
$2,317,736.85BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$6,161,408.38
$2,462,833.28
$2,078,713.74
TOTAL AVAILABLE FOR APPROPRIATION $2,078,713.74
REVENUE
$62,269.53Interdepartmental Revenue
$100,000.00Transfer from Other Funds
$3,681,402.00Revenue from Summary
$3,843,671.53TOTAL REVENUE
DISBURSEMENTS
$30,000.00Transfer to Other Funds
$3,668,575.10Warrants Paid
$3,698,575.10DISBURSEMENTSTOTAL
REQUIRED RESERVES
$384,119.54Outstanding Encumbrances
$78,154.13Unappropriated Revenue
$2,000,559.61Lapsed Balances
37
SHERIFF CASH FUND
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
FUND 2300
CHARGES FOR SERVICES22
-1,407,592.06SERVICE FEES-SHERIFF -1,508,139.16 0
0.00OTHER SHERIFF'S FEES 0.00 0
-206,823.65COURTHOUSE SECURITY -116,831.82 0
-1,624,970.98 -1,614,415.71 0SUB TOTAL
INTERGOVRNMNTL REV26
0.00STATE DISASTER FUNDS 0.00 0
-752.63ENVIRONMENTAL REWARD FUND -459.82 0
0.00D A REVOLVING FUNDS 0.00 0
-299,864.61STATE GRANTS -338,945.66 0
-25,110.96FEDERAL FORFEITURES -69,879.49 0
-58,027.51FEDERAL PROGRAM REIMBURSE -130,395.44 0
0.00FEMA REIMBURSEMENT -3,914.52 0
-145,262.97FEDERAL GRANTS -202,276.85 0
-745,871.78 -529,018.68 0SUB TOTAL
INVESTMENT INCOME27
-0.02INTEREST EARNINGS 0.00 0
0.00 -0.02 0SUB TOTAL
MISCELLANEOUS REV28
0.00RETURN CHECK FEE 0.00 0
-1,719.55SALE OF MATERIALS -30.00 0
-819,207.09CONTRACT REVENUE -112,507.56 0
0.00DONATIONS 0.00 0
0.00MISC REVENUE 0.00 0
0.00OVERAGE AND SHORTAGE 0.00 0
0.00REFUNDS 0.00 0
0.00PROJECT MATERIAL & LABOR REIM 0.00 0
-1,440.60EMPLOYEE INSURANCE REIMB -2,264.41 0
0.00EMPLOYEE MISC REIMB-SHOES ETC 0.00 0
-247,293.85MISC REIMB-PHONE,COFFEE,ETC -119,322.60 0
0.00SALE OF ASSETS 0.00 0
-407.34ESTOPPED WARRANTS 0.00 0
-234,124.57 -1,070,068.43 0SUB TOTAL
SALARIES REIMBURSEME25
-467,899.16SALARIES REIMBURSEMENT -951,435.57 0
-951,435.57 -467,899.16 0SUB TOTAL
-3,681,402.00TOTAL REVENUE 0-3,556,402.90
38
SHERIFF CASH FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2300
1,624,275.54 1,869,217.40 0SALARIES AND WAGES
621,921.45 663,126.64 0EMPLOYEE BENEFITS
817,016.99 735,605.23 0OPERATING EXPENSES
96,310.97 70,970.87 0OTHER SERVICES/CHARG
308,549.75 258,452.69 0CAPITAL OUTLAY
0.00 46,413.66 0DEBT SERVICE
24,027.17 23,355.58 0TRAVEL EXPENSES
-30,134.38 1,433.03 0INTERDEPARTMENT EXP
3,668,575.10TOTAL EXPENSE 0 3,461,967.49
39
COUNTY OF TULSA
Sheriff's Jail Operations Fund
CASH STATEMENT
2310FUND
$1,450,399.57BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$29,626,660.32
$635,804.44
$367,716.88
TOTAL AVAILABLE FOR APPROPRIATION $367,716.88
REVENUE
$26,260.75Miscellaneous Revenue
$28,150,000.00Transfer from Other Funds
$28,176,260.75TOTAL REVENUE
DISBURSEMENTS
$23,977.12Transfer to Other Funds
$28,967,163.49Warrants Paid
$28,991,140.61DISBURSEMENTSTOTAL
ADJUSTMENTS
($284.73)Decrease in AR as of June 30, 2013 (Net of Adjustments)
($284.73)ADJUSTMENTSTOTAL
REQUIRED RESERVES
$268,087.56Outstanding Encumbrances
$80,681.87Unappropriated Revenue
$287,035.01Lapsed Balances
40
SHERIFF'S JAIL OPERATION
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2310
11,518,281.76 12,424,261.63 11,151,707SALARIES AND WAGES
5,101,374.13 5,281,723.97 4,893,354EMPLOYEE BENEFITS
2,969,987.19 3,412,421.28 2,484,589OPERATING EXPENSES
6,463,102.41 7,261,337.03 6,581,250OTHER SERVICES/CHARG
237,535.72 429,658.45 9,000CAPITAL OUTLAY
0.00 0.00 2,800,000CONTINGENCY
0.00 10,777.21 12,600TRAVEL EXPENSES
124,203.25 146,983.92 67,500INTERDEPARTMENT EXP
28,967,163.49TOTAL EXPENSE 28,000,000 26,414,484.46
41
COUNTY OF TULSA
County Clerk's Records Management Fund
CASH STATEMENT
2400FUND
$2,449,104.34BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$4,660,054.19
$2,307,028.69
$2,239,788.14
TOTAL AVAILABLE FOR APPROPRIATION $2,239,788.14
REVENUE
$114.85Misc Reimbursements‐Phone,Coffee, etc.
$1,450,000.00Cashflow Return from Other Funds
$760,835.00Record Preservation Fees
$2,210,949.85TOTAL REVENUE
DISBURSEMENTS
$1,450,000.00Cash Flow Transfer to Other Funds
$903,025.50Warrants Paid
$2,353,025.50DISBURSEMENTSTOTAL
REQUIRED RESERVES
$67,240.55Outstanding Encumbrances
$916.24Unappropriated Revenue
$2,238,871.90Lapsed Balances
42
COUNTY CLERK'S RECORDS MANAGEMENT FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2400
50,202.69 226,029.35 98,416SALARIES AND WAGES
13,462.26 87,368.97 32,733EMPLOYEE BENEFITS
574,490.97 559,387.67 644,500OPERATING EXPENSES
15,673.62 14,274.64 12,000CAPITAL OUTLAY
15,116.93 15,927.87 20,000TRAVEL EXPENSES
120.00 37.00 0INTERDEPARTMENT EXP
903,025.50TOTAL EXPENSE 807,649 669,066.47
43
COUNTY OF TULSA
County Clerk's Lien Fee Fund
CASH STATEMENT
2410FUND
$420,215.78BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$457,297.78
$432,890.01
$432,835.13
TOTAL AVAILABLE FOR APPROPRIATION $432,835.13
REVENUE
$37,082.00County Clerk's Lien Fees
$37,082.00TOTAL REVENUE
DISBURSEMENTS
$24,407.77Warrants Paid
$24,407.77DISBURSEMENTSTOTAL
REQUIRED RESERVES
$54.88Outstanding Encumbrances
$0.00Unappropriated Revenue
$432,835.13Lapsed Balances
44
COUNTY CLERK'S LIEN FEE FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2410
0.00 0.00 0SALARIES AND WAGES
0.00 0.00 0EMPLOYEE BENEFITS
11,596.95 21,095.10 27,00OPERATING EXPENSES
2,160.00 1,826.00 5,000CAPITAL OUTLAY
2,755.03 1,486.67 3,000TRAVEL EXPENSES
24,407.77TOTAL EXPENSE 35,000 16,511.98
45
COUNTY OF TULSA
Sales Tax Fund
CASH STATEMENT
2500FUND
$24,098.09BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$90,816,104.17
$43,875.85
$43,875.85
TOTAL AVAILABLE FOR APPROPRIATION $43,875.85
REVENUE
$83,284.70Interest Earnings
$6,214,381.86Excise Tax(Out of State Purchase)
$84,494,339.52Sales Tax Revenue
$90,792,006.08TOTAL REVENUE
DISBURSEMENTS
$6,214,381.86Transfer to Public Facilities Authority
$59,643,063.12Transfer to TCIA Debt Fund
$24,851,276.40Transfer to Criminal Justice Authority
$63,506.94Transfer to Other Funds
$90,772,228.32DISBURSEMENTSTOTAL
REQUIRED RESERVES
$0.00Outstanding Encumbrances
$1,044.32Unappropriated Revenue
$42,831.53Lapsed Balances
46
COUNTY OF TULSA
Juvenile Detention Fund
CASH STATEMENT
2600FUND
$1,316,701.70BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$4,576,218.56
$1,301,849.18
$1,257,183.83
TOTAL AVAILABLE FOR APPROPRIATION $1,257,183.83
REVENUE
$600,000.00Transfer from Other Funds
$2,659,516.86Revenue from Summary
$3,259,516.86TOTAL REVENUE
DISBURSEMENTS
$0.00Transfer to Other Funds
$3,274,369.38Warrants Paid
$3,274,369.38DISBURSEMENTSTOTAL
REQUIRED RESERVES
$44,665.35Outstanding Encumbrances
$1,257,183.83Lapsed Balances
47
JUVENILE DETENTION FUND
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
FUND 2600
CHARGES FOR SERVICES22
-765.00JUVENILE PROBATION FEES -236.00 -288
-236.00 -765.00 -288SUB TOTAL
INTERGOVRNMNTL REV26
-2,088,302.20STATE GRANTS -1,968,192.96 -2,091,457
0.00MATCHING FUNDS 0.00 0
-370,605.88FEDERAL GRANTS -321,211.59 -134,300
0.00OTHER INMATES 0.00 0
-134,835.92CITY & COUNTY GRANTS & CONTRA -126,020.60 -123,093
-64,658.97OTHER GRANT REVENUE -12,630.41 0
-2,428,055.56 -2,658,402.97 -2,348,850SUB TOTAL
MISCELLANEOUS REV28
0.00RETURN CHECK FEE 0.00 0
0.00MISC REVENUE 0.00 -231,220
0.00OVERAGE AND SHORTAGE 0.00 0
0.00REFUNDS -117.82 0
-169.62EMPLOYEE INSURANCE REIMB -200.46 0
-44.27MISC REIMB-PHONE,COFFEE,ETC -970.22 0
-135.00ESTOPPED WARRANTS -200.00 0
-1,488.50 -348.89 -231,220SUB TOTAL
-2,659,516.86TOTAL REVENUE -2,580,358-2,429,780.06
48
JUVENILE DETENTION FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2600
2,069,090.58 2,109,070.69SALARIES AND WAGES 1,942,258
876,863.81 895,925.57EMPLOYEE BENEFITS 880,029
234,970.03 226,697.26OPERATING EXPENSES 251,026
0.00 0.00OTHER SERVICES/CHARG 0
15,354.60 5,658.00CAPITAL OUTLAY 33,645
0.00 0.00CONTINGENCY 0
11,814.28 1,969.50TRAVEL EXPENSES 5,120
36,003.12 35,048.36INTERDEPARTMENT EXP 38,280
3,274,369.38TOTAL EXPENSE 3,244,096.42 3,150,358
49
COUNTY OF TULSA
Special Projects Fund
CASH STATEMENT
2700FUND
$4,207,722.33BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$10,950,033.16
$5,179,376.14
$4,043,621.55
REVENUE
$1,800,000.00Cashflow Return from Other Funds
$1,000,000.00Cashflow Return from Other Funds
$4,648.29Deposits and Prepayments
$1,209,696.94Transfer from Other Funds
$2,727,965.60Revenue from Summary
$6,742,310.83TOTAL REVENUE
DISBURSEMENTS
$1,800,000.00Cash Flow Transfer to Other Funds
$1,000,000.00Cash Flow Transfer to Other Funds
$748,525.00Transfer to Other Funds
$2,211,235.54Warrants Paid
$5,759,760.54DISBURSEMENTSTOTAL
ADJUSTMENTS
$10,896.48Increase in AR as of June 30, 2013 (Net of Adjustments)
$10,896.48ADJUSTMENTSTOTAL
REQUIRED RESERVES
$1,135,754.59Outstanding Encumbrances
$209,051.56Unappropriated Revenue
$3,846,723.37Lapsed Balances
TOTAL AVAILABLE FOR APPROPRIATION $4,043,621.55
50
RESTRICTED ACTIVITY
$401,457.00Munis Financials ERP
$14,949.88Grant Activity
$320,284.96Capital Projects
$1,487,020.68Information Technology Equipment
$618,675.00Mainframe Migration
$1,201,234.03Emergency 911
$4,043,621.55RESTRICTED ACTIVITYTOTAL
AMOUNT AVAILABLE RESTICTED IN FISCAL YEAR 2013‐2014 $4,043,621.55
FUND 2700
COUNTY OF TULSA
Special Projects Fund CASH STATEMENT
TOTAL AVAILABLE FOR APPROPRIATION $4,043,621.55
51
SPECIAL PROJECTS FUND
COUNTY OF TULSA
REVENUE SUMMARY
ACTUAL
REVENUES
FY 2011-2012
ACTUAL
REVENUES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2700
CHARGES FOR SERVICES
-195,300.96E-911 WIRELESS FEES -257,864.13 0
-624,851.43SPECIAL SERVICE FEES -465,566.64 0
-1,854.92PROGRAM INCOME -3,107.35 0
-726,538.12 -822,007.31 0SUB TOTAL
INTERGOVRNMNTL REV
0.00STATE GRANTS 0.00 0
-10,842.00MATCHING FUNDS -50,000.00 0
-776,245.09FEDERAL GRANTS -2,820,932.06 0
-835,527.31FEDERAL GRANTS - PASS THRU -926,443.23 0
0.00R.E.A.P. GRANT -98,984.65 0
-3,896,359.94 -1,622,614.40 0SUB TOTAL
MISCELLANEOUS REV
0.00RETURN CHECK FEE 0.00 0
-210,893.44DP TIME INCOME - DATA LINE -227,537.34 0
1,841.88OVERAGE AND SHORTAGE 0.00 0
-74,292.33REFUNDS -4,680.36 0
0.00MISC REIMB-PHONE,COFFEE,ETC 0.00 0
-232,217.70 -283,343.89 0SUB TOTAL
-2,727,965.60TOTAL REVENUE 0-4,855,115.76
52
SPECIAL PROJECTS FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2700
0.00 0.00 0NON-CHARACTER
112,964.25 186,941.91 0OPERATING EXPENSES
3,696,915.27 1,585,218.25 0OTHER SERVICES/CHARG
583,128.65 436,731.30 0CAPITAL OUTLAY
2,850.00 2,344.08 0TRAVEL EXPENSES
0.00 0.00 0INTERDEPARTMENT EXP
2,211,235.54TOTAL EXPENSE 0 4,395,858.17
COUNTY OF TULSASPECIAL PROJECTS FUNDEXPENDITURES BY PROJECT
FUND 2700 ACTUAL EXPENDITURES
FY 2011-2012
ACTUAL EXPENDITURES FY
2012-2013
BUDGET FY 2013-2014
DATA PROC EQUIPMENTNON SPECIFIC PROJECT EXPENSE 60.00 30.00 0.00
MUNIS ERP FINANCIAL SYSTEMNON SPECIFIC PROJECT EXPENSE 0.00 104,733.00 0.00
GRANT FUNDSRESTORE HOPE MINISTRIES 113,259.13 0.00 0.00COMM. SRV COUNCIL OF GREATER TULSA 836.53 1,571.43 0.00NON SPECIFIC PROJECT EXPENSE 331,197.77 1,066,225.31 0.008878 CDBG WEDLAKE 4,290.33 4,680.36 0.00TULSA URBAN COUNTY CDBG 170,067.80 0.00 0.002009 TULSA URBAN COUNTY CDBG 225,712.33 40,896.78 0.00PERFORMANCE CONTRACTING 9,660.94 0.00 0.00RENEWABLE ENERGY @ CHANDLER PARK 145,176.00 0.00 0.002008 NEIGHBORHOOD STABILIZATION PL 0.00 6,165.62 0.00REAP - COMMUNITY DEVELOPMENT GRANT 19,552.00 0.00 0.00REAP - TRANSPORTATION GRANT 50,000.00 0.00 0.00BROKEN ARROW- SIELING PARK STORMWAT 84,252.52 86,868.40 0.00BROKEN ARROW-CENTRAL PARK PLAYGROUN 249,523.33 0.00 0.00BIXBY- JIM KING STORMWATER DRAINAGE 1,974.72 37,935.00 0.00OWASSO PROJECT INIDENTIFIED 102,299.09 4,255.91 0.00SAND SPRINGS PAGE PARK IMPROVEMENTS 39,580.67 62,705.33 0.00SAPULPA CLEVELAND AV DRAINAGE IMPR 160,353.00 0.00 0.00SPERRY WASTEWATER COLLECTION IMPROV 50,127.00 0.00 0.00TULSA CO DEMOLITION VACANT STRUCTUR 67,723.00 0.00 0.00BROKEN ARROW SOCIAL SERVICES 17,291.03 5,356.10 0.00TULSA CO GENERAL ADMINISTRATION 154,594.66 0.00 0.00
EMERGENCY 911NON SPECIFIC PROJECT EXPENSE 305,894.06 405,018.30 0.00
HOME PROJECT INCOMEHOME - PROJECT INCOME 3,107.35 1,854.92 0.00
HOME CONSORTIUM2005 REHABILITATION 5,350.05 0.00 0.002005 HOME BUYER ASSISTANCE 3,624.08 0.00 0.002007 HOME - INNOVATIVE INITIATIVES 0.00 70,002.00 0.002007 HOME - ADMINISTRATION 178.87 0.00 0.002008 HOME - REHABILITATION 99.97 0.00 0.002008 HOME - NEW CONSTRUCTION 775,421.90 0.00 0.002008 HOME - AMERICAN DREAM (HBA) 56,147.78 97,528.35 0.002009 HOME - NEW CONSTRUCTION 641,937.00 0.00 0.002009 HOMEBUYER ASSISTANCE 0.00 20,113.36 0.00FY2010 HOME- NEW CONSTRUCTION (SS) 236,406.32 76,730.68 0.00FY2010 HOME - HOMEBUYER ASSISTANCE 0.00 14,564.70 0.00FY2010 HOME GENERAL ADMIN 58,900.46 0.00 0.00NON SPECIFIC PROJECT EXPENSE 72,438.05 96,830.08 0.00
CAPITAL PROJECTSNON SPECIFIC PROJECT EXPENSE 238,820.43 7,169.91 0.00
TOTAL EXPENDITURES 4,395,858.17 2,211,235.54 0.00
53
COUNTY OF TULSA
Treasurer's Mortgage Certification Fee Fund
CASH STATEMENT
2900FUND
$356,872.29BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$491,096.64
$232,399.97
$230,835.28
TOTAL AVAILABLE FOR APPROPRIATION $230,835.28
REVENUE
$0.00Refunds
$2,469.35Misc Reimbursements‐Phone,Coffee, etc.
$131,755.00Mortgage Certification Fees
$0.00Transfer from Other Funds
$134,224.35TOTAL REVENUE
DISBURSEMENTS
$0.00Transfer to Other Funds
$258,696.67Warrants Paid
$258,696.67DISBURSEMENTSTOTAL
REQUIRED RESERVES
$1,564.69Outstanding Encumbrances
$12,025.00Unappropriated Revenue
$218,810.28Lapsed Balances
54
TREASURER'S MORTGAGE CERTIFICATION FEE FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2900
0.00 105,157.20 62,683SALARIES AND WAGES
0.00 42,962.53 24,908EMPLOYEE BENEFITS
98,900.48 94,174.25 113,747OPERATING EXPENSES
0.00 2,469.35 0OTHER SERVICES/CHARG
0.00 13,933.34 0CAPITAL OUTLAY
0.00 0.00 0TRAVEL EXPENSES
258,696.67TOTAL EXPENSE 201,338
98,900.48
55
COUNTY OF TULSA
Treasurer's Resale Property Fund
CASH STATEMENT
2910FUND
$4,667,955.21BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$11,210,275.54
$4,879,748.81
$4,869,804.15
TOTAL AVAILABLE FOR APPROPRIATION $4,869,804.15
REVENUE
$1,000,000.00Cashflow Return from Other Funds
$125.00Lien Search Fees
$102,837.00Sale Of Real Property
$317,759.89Miscellaneous Revenue
$772,011.94Ad Valorem Tax‐Fees & Costs
$4,349,586.50Ad Valorem Tax‐Penalty & Interest
$6,542,320.33TOTAL REVENUE
DISBURSEMENTS
$1,000,000.00Cash Flow Transfer to Other Funds
$1,000,000.00Transfer to Other Funds
$4,330,526.73Warrants Paid
$6,330,526.73DISBURSEMENTSTOTAL
REQUIRED RESERVES
$9,944.66Outstanding Encumbrances
$974,228.10Unappropriated Revenue
$3,895,576.05Lapsed Balances
56
TREASURER'S RESALE PROPERTY FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 2910
955,630.34 1,080,032.38 1,299,252SALARIES AND WAGES
390,943.91 443,330.70 541,603EMPLOYEE BENEFITS
655,296.94 676,648.31 704,696OPERATING EXPENSES
15.00 456.50 0OTHER SERVICES/CHARG
3,897.71 67,789.31 5,000CAPITAL OUTLAY
0.00 0.00 0TRAVEL EXPENSES
30,963.65 62,269.53 70,000INTERDEPARTMENT EXP
1,200,000.00 2,000,000.00 1,800,000 PAYMENT TO OTHER GOVTS.
4,330,526.73TOTAL EXPENSE 4,420,551 3,236,747.55
57
COUNTY OF TULSA
Engineer's Highway Fund
CASH STATEMENT
3000FUND
$9,326,490.66BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$23,099,564.92
$8,530,496.09
$7,407,500.38
TOTAL AVAILABLE FOR APPROPRIATION $7,407,500.38
REVENUE
$3,829,100.00Cashflow Return from Other Funds
$246,634.64Transfer from Other Funds
$9,697,339.62Revenue from Summary
$13,773,074.26TOTAL REVENUE
DISBURSEMENTS
$3,829,100.00Cash Flow Transfer to Other Funds
$519,773.68Transfer to Other Funds
$10,220,195.15Warrants Paid
$14,569,068.83DISBURSEMENTSTOTAL
REQUIRED RESERVES
$1,122,995.71Outstanding Encumbrances
$514,704.78Unappropriated Revenue
$6,892,795.60Lapsed Balances
58
ENGINEER'S HIGHWAY FUND
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
FUND 3000
CHARGES FOR SERVICES22
-2,943,057.32MOTOR VEHICLE FEES -2,827,457.65 -2,427,794
-2,827,457.65 -2,943,057.32 -2,427,794SUB TOTAL
INTERGOVRNMNTL REV26
-50,356.79DIESEL FUEL EXCISE TAX CBRIF -52,529.00 0
-1,423,303.00DIESEL FUEL EXCISE TAX 1/2 CEN -1,485,538.66 -1,371,892
-3,238,695.18GASOLINE EXCISE TAX 1/2 CENT -3,276,994.35 -3,299,645
-95,259.77GASOLINE EXCISE TAX CBRIF -96,343.20 0
-4.10GASOLINE EXCISE TAX 6.42 CENT -4.39 0
-374.39FORFEITED MUNCPL GASOLINE TAX -340.36 0
-183,361.69GROSS PRODUCTION TAX -133,414.45 0
-217,852.26GROSS PRODUCTION OIL CBRIF -292,932.24 0
-11.78SPECIAL FUEL TAX CBRIF -14.85 0
-433.03SPECIAL FUEL TAX 1/2 CENT -545.42 0
-927,560.8220% FUNDS -890,904.33 0
-752.62ENVIRONMENTAL REWARD FUND -459.81 0
-11,436.07FEMA REIMBURSEMENT -68,616.43 0
-6,298,637.49 -6,149,401.50 -4,671,537SUB TOTAL
INVESTMENT INCOME27
-16,345.66INTEREST EARNINGS -17,724.08 0
-17,724.08 -16,345.66 0SUB TOTAL
MISCELLANEOUS REV28
0.00RETURN CHECK FEE 0.00 0
0.00RENTS & ROYALTIES 0.00 0
0.00SALE OF MATERIALS -21,584.22 0
-39,200.67SIGN & STIPING SALES -15,147.24 0
0.00OVERAGE AND SHORTAGE 0.00 0
0.00REFUNDS 0.00 0
0.00PROJECT MATERIAL & LABOR REIM -2,495,110.35 0
0.00VEHICLE EXPENSE REIMB-GAS 0.00 0
0.00VEHICLE REPAIR REIMB -7,386.84 0
-4,212.68EMPLOYEE INSURANCE REIMB -504.65 0
-56,600.00DAMAGE CLAIM REIMB -2,333.53 0
-2,380.70EMPLOYEE MISC REIMB-SHOES ETC -442.90 0
0.00EMPLOYEE MISC REIMBURSE-DENTAL 0.00 0
-486,141.09MISC REIMB-PHONE,COFFEE,ETC -219,907.27 0
0.00ESTOPPED WARRANTS -22.19 0
-2,762,439.19 -588,535.14 0SUB TOTAL
-9,697,339.62TOTAL REVENUE -7,099,331-11,906,258.41
59
ENGINEER'S HIGHWAY FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 3000
3,562,242.24 3,484,634.26SALARIES AND WAGES 3,909,183
1,819,093.77 1,726,581.27EMPLOYEE BENEFITS 2,202,148
6,978,789.57 4,429,216.37OPERATING EXPENSES 988,000
0.00 0.00OTHER SERVICES/CHARG 0
410,805.82 560,294.82CAPITAL OUTLAY 0
0.00 0.00TRAVEL EXPENSES 0
16,456.28 19,468.43INTERDEPARTMENT EXP 0
10,220,195.15TOTAL EXPENSE 12,787,387.68 7,099,331
60
4050 4100 4150 4200 4250APPROPRIATED TCCJA LAW HEALTH LIBRARY TOTAL
AGENCIES FUND LIBRARY LEVY FUND LEVY FUND TAEMA ALL FUNDSREVENUE: Taxes -$ -$ 12,852,051.83$ 26,501,130.44$ -$ 39,353,182.27$ Licenses and Permits - - 902,648.52 - - 902,648.52 Intergovernmental 10,100,185.28 338,771.41 13,277,386.53 2,088,739.10 505,100.32 26,310,182.64 Charge for Service (Fees) 202,970.94 83,115.52 1,842,826.52 - - 2,128,912.98 Miscellaneous Revenue 958,864.96 229.65 826,516.42 58,698.93 - 1,844,309.96 Other Sources 59,244.84 - - 1,511.12 - 60,755.96 Less Accounts Receivable (691,448.93) 1,551.50 (2,474,922.21) - - (3,164,819.64) TOTAL REVENUE 10,629,817.09 423,668.08 27,226,507.61 28,650,079.59 505,100.32 67,435,172.69
EXPENDITURES: Salaries and Wages 3,250,516.66 115,398.98 13,727,496.59 13,777,297.00 224,024.28 31,094,733.51 Employee Benefits 1,574,556.56 42,097.32 5,555,715.40 3,315,219.31 84,880.45 10,572,469.04 Travel 75,893.40 - 532,967.07 100,008.64 - 708,869.11 Operating Expenses 716,632.76 286,871.59 4,292,911.32 4,416,403.01 65,990.16 9,778,808.84 Other Charges 322,133.44 - 747,569.28 3,464,377.94 36,327.89 4,570,408.55 Capital Outlay 39,536.40 - 1,070,613.94 2,909,720.33 64,973.75 4,084,844.42 Interdepartmental Expend 163,883.29 5,537.85 - - - 169,421.14 Debt Service - - - - - - Contingency Funds - - - - - - Cover Warrants Payable - - - - - - TOTAL EXPENDITURES 6,143,152.51 449,905.74 25,927,273.60 27,983,026.23 476,196.53 60,979,554.61 LESS: REIMBURSEMENTS 9,478.60 - 16,373.16 - 15,761.60 41,613.36 NET EXPENDITURES 6,133,673.91 449,905.74 25,910,900.44 27,983,026.23 460,434.93 60,937,941.25
TRANSFERS (NET) (3,509,075.84) - (685,947.50) - - (4,195,023.34)
EXCESS OF REVENUE:OVER (UNDER) EXPENDITURES 987,067.34$ (26,237.66)$ 629,659.67$ 667,053.36$ 44,665.39$ 2,302,208.10$
COUNTY OF TULSAAPPROPRIATED AGENCY GROUP
COMBINING STATEMENT OF REVENUE BY SOURCE AND EXPENDITUREFOR THE YEAR ENDED JUNE 30, 2013
62
COUNTY OF TULSA
Tulsa County Criminal Justice Authority
CASH STATEMENT
4050FUND
$779,253.07BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$36,985,271.21
$1,766,320.41
$899,242.11
TOTAL AVAILABLE FOR APPROPRIATION $899,242.11
REVENUE
$59,244.84Interdepartmental Revenue
$11,271,499.78Revenue from Summary
$24,875,273.52Transfer from Other Funds
$36,206,018.14TOTAL REVENUE
DISBURSEMENTS
$28,384,349.36Transfer to Other Funds
$6,143,152.51Warrants Paid
$34,527,501.87DISBURSEMENTSTOTAL
ADJUSTMENTS
$691,448.93Increase in AR as of June 30, 2013 (Net of Adjustments)
$691,448.93ADJUSTMENTSTOTAL
REQUIRED RESERVES
$711,348.00FY 2014 Use of Fund Balance
$155,730.30Outstanding Encumbrances
$723,456.20Unappropriated Revenue
$175,785.91Lapsed Balances
63
CRIMINAL JUSTICE AUTHORITY
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
FUND 4050
CHARGES FOR SERVICES22
0.00PHOTOCOPY FEES 0.00 0
-202,970.94MONITORS FEES -150,452.81 -150,000
0.00PRINTING & DUPLICATING SERVICE 0.00 0
-150,452.81 -202,970.94 -150,000SUB TOTAL
INTERGOVRNMNTL REV26
-446,698.01CITY PRISONERS -400,906.27 -400,000
-3,565,485.00D O C INMATES -2,572,344.00 -2,500,000
0.00D O C SANCTIONS -20,412.00 0
-194,772.82BOND RELEASE FEE -187,482.89 -160,000
-2,167.50COMMUNITY SENTENCING -4,627.00 -2,000
0.00BUREAU OF PRISONS 0.00 0
-2,209,411.45U S MARSHALS -1,766,962.56 -2,000,000
-3,214,254.63IMMIGRATION CUSTOMS ENFOR ICE -3,600,104.24 -3,200,000
-4,276.27OTHER FEDERAL PRISONERS 0.00 0
-191,772.37IMMIGRATION-ICE TRANSPORTATION -173,503.69 -175,000
0.00HOSPITAL/GUARD DUTY 0.00 0
-157,352.00FEDERAL PROGRAM REIMBURSE -155,359.00 -125,000
-113,995.23FEDERAL GRANTS 0.00 0
-8,881,701.65 -10,100,185.28 -8,562,000SUB TOTAL
INVESTMENT INCOME27
-943.54INTEREST EARNINGS -637.41 -500
-637.41 -943.54 -500SUB TOTAL
MISCELLANEOUS REV28
0.00RETURN CHECK FEE 0.00 0
-3,031.89CONCESSION & COMMISSIONS-VEN -1,805.50 0
0.00PRISONER CARE -1,148.27 0
0.00RENTS & ROYALTIES 0.00 0
-71,111.81CONTRACT REVENUE -52,129.82 -60,000
-30,402.70MISC REVENUE -24,874.50 -38,000
-24,952.40WIR REIMBURSEMENT 0.00 0
0.00OVERAGE AND SHORTAGE 0.00 0
0.00REFUNDS 0.00 0
-175.76EMPLOYEE INSURANCE REIMB 0.00 0
0.00EMPLOYEE MISC REIMBURSE-DENTAL 0.00 0
-1,131.18MISC REIMB-PHONE,COFFEE,ETC 0.00 0
-20.00ESTOPPED WARRANTS 0.00 0
-79,958.09 -130,825.74 -98,000SUB TOTAL
SALARIES REIMBURSEME25
-9,478.60SALARIES REIMBURSEMENT -2,198.35 0
-2,198.35 -9,478.60 0SUB TOTAL
TELEPHONE INCOME37
-827,095.68TELEPHONE INCOME -462,300.61 -620,000
-462,300.61 -827,095.68 -620,000SUB TOTAL
-11,271,499.78TOTAL REVENUE -9,430,500-9,577,248.92
64
CRIMINAL JUSTICE AUTHORITY
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 4050
3,113,864.31 3,250,516.66SALARIES AND WAGES 3,596,287
1,502,910.25 1,574,556.56EMPLOYEE BENEFITS 1,801,346
633,826.37 716,632.76OPERATING EXPENSES 736,000
237,716.98 322,133.44OTHER SERVICES/CHARG 517,000
329,066.72 39,536.40CAPITAL OUTLAY 168,500
105,700.43 75,893.40TRAVEL EXPENSES 16,998
118,252.22 163,883.29INTERDEPARTMENT EXP 120,500
6,143,152.51TOTAL EXPENSE 6,041,337.28 6,956,631
65
COUNTY OF TULSA
Law Library Fund
CASH STATEMENT
4100FUND
$109,783.04BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$531,899.62
$83,545.38
$83,545.38
TOTAL AVAILABLE FOR APPROPRIATION $83,545.38
REVENUE
$229.65Interest Earnings
$83,115.52Print and Duplicating Fees
$338,771.41Library Revenue
$422,116.58TOTAL REVENUE
DISBURSEMENTS
$449,905.74Warrants Paid
$449,905.74DISBURSEMENTSTOTAL
ADJUSTMENTS
($1,551.50)Decrease in AR as of June 30, 2013 (Net of Adjustments)
($1,551.50)ADJUSTMENTSTOTAL
REQUIRED RESERVES
$0.00Outstanding Encumbrances
$6,678.84Unappropriated Revenue
$79,162.14Lapsed Balances
66
LAW LIBRARY FUND
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 4100
121,061.00 115,398.98SALARIES AND WAGES 0
42,057.61 42,097.32EMPLOYEE BENEFITS 0
317,766.07 286,871.59OPERATING EXPENSES 0
7,044.75 5,537.85INTERDEPARTMENT EXP 0
449,905.74TOTAL EXPENSE 487,929.43 0
67
COUNTY OF TULSA
City County Health Department
CASH STATEMENT
4150FUND
$6,399,438.20BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$36,242,241.18
$7,029,097.87
$5,824,079.85
TOTAL AVAILABLE FOR APPROPRIATION $5,824,079.85
REVENUE
$125,000.00Transfer from Other Funds
$29,717,802.98Revenue from Summary
$29,842,802.98TOTAL REVENUE
DISBURSEMENTS
$810,947.50Transfer to Other Funds
$25,927,273.60Warrants Paid
$26,738,221.10DISBURSEMENTSTOTAL
ADJUSTMENTS
$2,474,922.21Increase in AR as of June 30, 2013 (Net of Adjustments)
$2,474,922.21ADJUSTMENTSTOTAL
REQUIRED RESERVES
$1,205,018.02Outstanding Encumbrances
$13,000.00Unappropriated Revenue
$5,811,079.85Lapsed Balances
68
CITY-COUNTY HEALTH DEPARTMENT
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
FUND 4150
AD VALOREM TAXES20
-12,426,101.80AD VALOREM TAX - CURRENT -12,147,310.14 -12,441,776
-312,607.53AD VALOREM TAX - 1ST PRIOR YR -377,538.13 -351,497
-62,205.16AD VALOREM TAX - 2ND PRIOR YR -65,431.33 -55,904
-51,137.34AD VALOREM TAX - BACK -52,191.84 -40,823
0.00NUISANCE ABATEMENT FEES 0.00 0
-12,642,471.44 -12,852,051.83 -12,890,000SUB TOTAL
CHARGES FOR SERVICES22
0.00PARKING FEES 0.00 0
0.00CHILD HEALTH PATIENT'S FEES 0.00 0
-30.00MATERNAL HEALTH PATIENT'S FEE -227.15 0
-66,943.51FAMILY PLANNING PATIENT FEES -75,321.46 -70,000
-33,482.75HEALTH SCREENING FEES -35,535.43 -39,000
-17,171.41DENTAL CLINIC PATIENT'S FEES -18,493.74 -19,000
-8,498.81GUIDANCE CENTER PATIENT'S FEE -14,000.19 -8,000
-303,040.42CDC FEES -432,872.78 -290,000
-40,963.41STD FEES -39,939.00 -38,154
-43,964.84TB SKIN TESTS -54,533.00 -53,846
-111.00FAMILY PLANNING FEES AFR/AMER -179.64 0
-9,122.36FAMILY PLANNING-AFR AMER MEDI -24,651.10 0
-32,142.87DURABLE MEDICAL EUIPMENT -56,232.20 -40,000
-368,847.86MEDICAID IMMUNIZATIONS -298,936.01 -354,864
0.00EPSDT CHILD HEALTH MEDICAID -14,487.27 0
-229,092.67GUIDANCE MEDICAID -238,533.70 -297,000
-204,391.95FAMILY PLANNING MEDICAID -192,317.92 -210,600
0.00MATERNAL HEALTH MEDICAID 0.00 0
-3,988.00WORKING FOR BALANCE FEES -3,148.00 -2,200
-146,362.55NURSING FEES -71,665.32 -116,600
-20,152.90MEDICARE IMMUNIZATIONS -13,481.05 -20,576
0.00TB MEDICAID 0.00 0
-9,545.04DENTAL MEDICAID -927.91 -12,000
-169,855.63ORGANIC ANALYSES -163,308.99 -247,932
-41,504.70INORGANIC ANALYSES -40,875.00 -62,568
-6,321.00EMPLOYEE MEDICATION PLAN -19,391.51 -35,000
-26,289.02MISC GUIDANCE CENTER-CONTRAC -20,723.06 -35,000
-61,003.82MISC NURSING CONTRACT -48,346.19 -42,832
-1,878,127.62 -1,842,826.52 -1,995,172SUB TOTAL
INTERGOVRNMNTL REV26
-365,347.42HEALTH MATCH FUNDS - STATE -352,195.79 -375,000
-2,201,844.30CHILDRENS FIRST GRANT - STATE -1,820,969.91 -1,896,000
-182,759.35TSET-NUTRITION -35,097.19 -375,000
-440,870.89SUPP IMMUNIZATION PROGRAM -441,955.91 -377,000
-349,102.93MIECHV C1 0.00 -409,532
-50,468.94MIECH CONNECTOR 0.00 -50,000
-14,632.00CORPS OF ENGINEERS - LAB TEST -16,335.00 -14,000
-328,096.52TULSA FETAL/INFANT MORT. PROJ -255,655.40 -273,215
-224,031.03MATERNAL & CHILD HEALTH -493,866.36 -286,290
-359,459.11VITAL RECORDS CONTRACTS -235,144.56 -329,335
0.00STD CLERICAL SERVICE 0.00 0 69
CITY-COUNTY HEALTH DEPARTMENT
COUNTY OF TULSA
REVENUE SUMMARY
BUDGET
FY 2013-2014
ACTUAL
REVENUES
FY 2012-2013
ACTUAL
REVENUES
FY 2011-2012
-548,597.25OSDH-GUIDANCE CENTER -497,989.74 -475,000
-994,568.05OSDH ENVIRONMENTAL HEALTH IN -264,003.25 -540,000
-127,930.36TAKE CHARGE PROGRAM -140,221.83 -90,000
-413,333.99RESOURCE PREVENT COORD (RPC) -82,205.27 -350,648
-209,027.06SPF STATE INCENTIVE GRANT -21,570.04 -112,427
-166,847.08KNOW YOUR NUMBERS - FED -123,519.69 0
-1,067,817.13HEALTH START - FED GRANT -1,121,291.93 -1,024,849
-1,284,020.34HOMELAND SECURITY FUND - FED -1,270,788.47 -1,008,656
-891,793.24FAMILY PLANNING -748,470.45 -728,635
-2,058,929.29W I C -1,651,637.39 -1,818,821
-269,016.34WIC PEER -175,210.01 -245,000
0.00MISC INTERGOVERMENTAL REVENUE 0.00 0
-299,771.48MCH SCHOOL HEALTH -37,686.00 -239,935
-389,788.14PREP -40,041.06 -345,064
-39,334.29DIRECTLY OBSERVED THERAPY-FE -20,635.85 -38,864
-9,846,491.10 -13,277,386.53 -11,403,271SUB TOTAL
INVESTMENT INCOME27
-15,336.76INTEREST EARNINGS -12,140.60 -8,267
-12,140.60 -15,336.76 -8,267SUB TOTAL
LICENSES AND PERMITS33
-48,400.00SWIMMING POOL LICENSE - TULSA -53,621.00 -56,800
-5,086.50TEMPORARY FOOD LICENSE - TULS -4,775.00 -4,572
-78,394.75PERMANENT FOOD LICENSE - BIXBY -7,205.00 -7,745
-243,650.22PERMANENT FOOD LICENSE - TULSA -176,996.13 -259,069
-19,025.75PERMANENT FOOD LICENSE - B A -18,921.25 -19,169
-725.00TEMPORARY FOOD LICENSE - B A -1,852.50 -1,308
-22,055.00FOOD MANAGER CERTIFICAT FEES -19,660.00 -20,146
-575.00TEMPORARY FOOD LICENSE - BIXBY -550.00 -564
-370,503.80FOOD HANDLERS PERMITS -299,530.00 -304,065
-5,085.00SWIMMING POOL LICENSE - B A -7,830.00 -7,648
-15,350.00AIR QUALITY PERMITS -14,525.00 -14,000
-40,275.00TEMPORARY FOOD LICENS - STATE -40,475.00 -40,702
-837.50WATER VENDING MACHINE LICENSE -700.00 -640
-37,575.00RESTAURANT PLAN REVIEW -40,650.00 -41,210
-15,110.00POOL OPERATOR'S PERMITS -10,640.00 -11,762
-697,930.88 -902,648.52 -789,400SUB TOTAL
MISCELLANEOUS REV28
0.00RETURN CHECK FEE 0.00 0
-44,535.00RENTS & ROYALTIES -12,735.00 -43,635
-542,628.81DONATIONS -660,364.00 -412,400
-58,987.00OUSHC-PH TRAINING -67,349.65 -55,000
-164,312.37MISC REVENUE -143,028.07 -67,704
0.00OVERAGE AND SHORTAGE 0.00 0
-776.93EMPLOYEE INSURANCE REIMB -994.03 0
-35.00EMPLOYEE MISC REIMB-SHOES ETC -200.46 0
0.00EMPLOYEE MISC REIMBURSE-DENTAL 0.00 0
-15,561.23MISC REIMB-PHONE,COFFEE,ETC -19,248.00 0
-716.48ESTOPPED WARRANTS -493.10 0
-904,412.31 -827,552.82 -578,739SUB TOTAL
-29,717,802.98TOTAL REVENUE -27,664,849-25,981,573.95
70
CITY-COUNTY HEALTH DEPARTMENT
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 4150
13,318,327.78 13,727,496.59 14,239,507SALARIES AND WAGES
5,413,264.16 5,555,715.40 5,762,943EMPLOYEE BENEFITS
4,052,002.43 4,292,911.32 4,935,025OPERATING EXPENSES
651,412.38 747,569.28 773,859OTHER SERVICES/CHARG
565,390.37 1,070,613.94 475,938CAPITAL OUTLAY
0.00 0.00 686,685DEBT SERVICE
502,032.73 532,967.07 790,892TRAVEL EXPENSES
0.00 0.00 0INTERDEPARTMENT EXP
25,927,273.60TOTAL EXPENSE 27,664,849 24,502,429.85
71
COUNTY OF TULSA
City ‐ County Library
CASH STATEMENT
4200FUND
$26,876,930.12BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$55,527,009.71
$27,543,983.48
$21,916,115.71
TOTAL AVAILABLE FOR APPROPRIATION $21,916,115.71
REVENUE
$1,511.12Estopped Warrants
$58,698.93Interest Earnings
$105,446.20Ad Valorem Tax‐Back
$128,267.78Ad Valorem Tax‐2nd Prior Year
$644,601.73Ad Valorem Tax‐1st Prior Year
$2,088,739.10Library Revenue
$25,622,814.73Ad Valorem Tax‐Current
$28,650,079.59TOTAL REVENUE
DISBURSEMENTS
$27,983,026.23Warrants Paid
$27,983,026.23DISBURSEMENTSTOTAL
REQUIRED RESERVES
$5,627,867.77Outstanding Encumbrances
$27,543,983.48Lapsed Balances
72
COUNTY OF TULSA
City ‐ County Library
CASH STATEMENT
4200FUND
EXPENDITURE EXPENDITURE BUDGETFY 2011-2012 FY 2012-2013 FY 2013-2014
SALARIES & WAGES 13,573,017.00 13,777,297.00 13,752,298.00
EMPLOYEE BENEFITS 3,340,229.00 3,315,219.31 3,482,697.00
TRAVEL 92,924.00 100,008.64 109,469.00
OPERATING EXPENSES 4,768,577.00 4,416,403.01 5,560,486.00
OTHER CHARGES 4,530,263.99 3,464,377.94 3,514,937.00
CAPITAL OUTLAY 1,605,788.00 2,909,720.33 14,736,400.00
DEBT SERVICE - - -
WARRANTS PAID 27,910,798.99 27,983,026.23 41,156,287.00
CAPITAL RESERVE 26,646,921.00 26,936,152.00 8,936,448.00
TOTAL EXPENDITURES 82,468,518.98 82,902,204.46 91,249,022.00
73
COUNTY OF TULSA
Tulsa Area Emergency Management Agency
CASH STATEMENT
4250FUND
$567,595.91BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$1,088,457.83
$612,261.30
$607,115.16
TOTAL AVAILABLE FOR APPROPRIATION $607,115.16
REVENUE
$538.75Refunds
$0.00Other Grant Revenue
$15,761.60Misc Reimbursements‐Phone,Coffee, etc.
$189,334.57Federal Grants
$315,227.00City & County Grants & Contracts
$520,861.92TOTAL REVENUE
DISBURSEMENTS
$476,196.53Warrants Paid
$476,196.53DISBURSEMENTSTOTAL
REQUIRED RESERVES
$5,146.14Outstanding Encumbrances
$736.25Unappropriated Revenue
$606,378.91Lapsed Balances
74
TULSA AREA EMERGENCY MANAGEMENT AGENCY
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 4250
0.00 0.00 0NON-CHARACTER
195,765.04 224,024.28 235,279SALARIES AND WAGES
78,133.74 84,880.45 88,469EMPLOYEE BENEFITS
52,304.22 65,990.16 44,335OPERATING EXPENSES
1,212.25 36,327.89 0OTHER SERVICES/CHARG
44,603.35 64,973.75 0CAPITAL OUTLAY
0.00 0.00 250TRAVEL EXPENSES
476,196.53TOTAL EXPENSE 368,333 372,018.60
75
DRAINAGE DISTRICT #12 TOTAL
REVENUE:
Assessments 817,517.42$ 817,517.42$ Miscellaneous Revenue - -
TOTAL REVENUE 817,517.42 817,517.42
EXPENDITURES: Salaries and Wages 244,468.00 244,468.00 Employee Benefits 100,503.25 100,503.25 Travel 1,268.70 1,268.70 Operating Expenses 68,619.19 68,619.19 Other Charges 11,879.02 11,879.02 Capital Outlay 3,620.84 3,620.84 Interdepartmental Expend 89,631.25 89,631.25
TOTAL EXPENDITURES 519,990.25 519,990.25
LESS: DAMAGE CLAIM REIMBURSEMENTSLESS: DD#12 SPECIAL CONTRIBUTIONS 8,800.00 8,800.00
- - NET EXPENDITURES 511,190.25 511,190.25
EXCESS OF REVENUE OVER(UNDER) EXPENDITURES: 306,327.17$ 306,327.17$
COUNTY OF TULSASPECIAL ASSESSMENT GROUP
COMBINING STATEMENT OF REVENUE BY SOURCE AND EXPENDITUREFOR THE YEAR ENDED JUNE 30, 2013
78
COUNTY OF TULSA
DRAINAGE DISTRICT 12
CASH STATEMENT
4300FUND
$210,631.63BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$1,036,949.05
$516,958.80
$510,181.88
TOTAL AVAILABLE FOR APPROPRIATION $510,181.88
REVENUE
$0.00Damage Claim Reimbursements
$8,800.00DD#12 Special Contributions
$817,517.42Drainage Assessments‐DD12
$826,317.42TOTAL REVENUE
DISBURSEMENTS
$519,990.25Warrants Paid
$519,990.25DISBURSEMENTSTOTAL
REQUIRED RESERVES
$6,776.92Outstanding Encumbrances
$22,737.42Unappropriated Revenue
$487,444.46Lapsed Balances
79
DRAINAGE DISTRICT 12
COUNTY OF TULSA
EXPENDITURE SUMMARY
ACTUAL
EXPENSES
FY 2011-2012
ACTUAL
EXPENSES
FY 2012-2013
BUDGET
FY 2013-2014FUND 4300
211,117.47 244,468.00 277,740SALARIES AND WAGES
81,067.78 100,503.25 119,945EMPLOYEE BENEFITS
112,985.09 68,619.19 101,500OPERATING EXPENSES
6,874.61 11,879.02 19,000OTHER SERVICES/CHARG
3,594.50 89,631.25 371,700CAPITAL OUTLAY
0.00 1,268.70 3,000TRAVEL EXPENSES
2,487.81 3,620.84 2,500INTERDEPARTMENT EXP
519,990.25TOTAL EXPENSE 895,385 418,127.26
80
4510CITY COUNTY HEALTH TOTAL
DESIGNATED ALL FUNDS
REVENUE:
Taxes 850.17$ 850.17$ Licenses and Permits - - Interest Earnings - - Intergovernmental - - Charge for Service (Fees) - - Miscellaneous Revenue - - Gain on Sale - -
TOTAL REVENUE 850.17 850.17
EXPENDITURES: Salaries and Wages - - Employee Benefits - - Travel - - Operating Expenses - - Other Charges - - Capital Outlay - - Debt Service - -
TOTAL EXPENDITURES - -
LESS: REIMBURSEMENTS - -
NET EXPENDITURES - -
EXCESS OF REVENUE OVER(UNDER) EXPENDITURES: 850.17$ 850.17$
COUNTY OF TULSACAPITAL PROJECTS GROUP
COMBINING STATEMENT OF REVENUE BY SOURCE AND EXPENDITUREFOR THE YEAR ENDED JUNE 30, 2013
82
COUNTY OF TULSA
City County Health Department Designated
CASH STATEMENT
4510FUND
$477,074.39BEGINNING CASH BALANCE (AS OF JULY 1, 2012)
TOTAL CASH AVAILABLE
ENDING CASH BALANCE (AS OF JUNE 30, 2013)
TOTAL SURPLUS AVAILABLE
$702,924.56
$477,924.56
$477,924.56
TOTAL AVAILABLE FOR APPROPRIATION $477,924.56
REVENUE
$850.17Interest Earnings
$225,000.00Transfer from Other Funds
$225,850.17TOTAL REVENUE
DISBURSEMENTS
$225,000.00Transfer to Other Funds
$225,000.00DISBURSEMENTSTOTAL
REQUIRED RESERVES
$0.00Outstanding Encumbrances
$850.17Unappropriated Revenue
$477,074.39Lapsed Balances
83
FUND 54002012 2013
REVENUES: Ad Valorem Taxes - Current Year 188,330.44 192,652.80 Ad Valorem Taxes - 1st Prior Year 1,463.35 4,846.51 Ad Valorem Taxes - 2nd Prior Year 253.60 241.15 Ad Valorem Taxes - Back Years 231.97 221.37 In Lieu of Taxes - - Accrued Interest on Library Bond - - Flood Control Tax - -
Total Revenue 190,279.36 197,961.83
EXPENDITURES: Bond Principal Paid Bond Interest Paid - - Fiscal Agent Paid - - Judgment Principal Paid 183,333.33 183,333.32 Judgment Interest Paid 989.62 493.96
Total Expenditures 184,322.95 183,827.28
EXCESS OF REVENUE OVER ( UNDER )EXPENDITURES: 5,956.41 14,134.55 OTHER FINANCING SOURCES ( USES ) Transfer (in) - Retirement of Bonds - - Transfer (in) - Interest on Bonds - - EXCESS OF REVENUES AND OTHER SOURCESOVER ( UNDER ) EXPENDITURES: 5,956.41 14,134.55
BEGINNING FUND BALANCE 33,653.28 39,609.69
ENDING FUND BALANCE 39,609.69 53,744.24
(With comparative totals for 2012)
COUNTY OF TULSADEBT SERVICE FUND
STATEMENT OF REVENUES, EXPENDITURES, ANDCHANGES IN FUND BALANCE
FOR THE YEAR ENDED JUNE 30, 2013
86
FUND 54002012 2013
ASSETS: Cash with Treasurer 39,609.69 53,744.24
LIABILITIES AND FUND BALANCE:
Matured Interest Payable - - Fiscal Agent Fees Payable - - Total Liabilities - -
FUND BALANCE:
Reserved for Accrued Bond Principal - - Reserved for Accrued Interest - - Reserved for Final Coupons (Interest) - - Reserve for Fiscal Agent Fees - - Unreserved 39,609.69 53,744.24 Total Fund Balance 39,609.69 53,744.24
TOTAL LIABILITIES AND FUND BALANCE 39,609.69 53,744.24
(With comparative totals for 2012)
COUNTY OF TULSADEBT SERVICE FUND
BALANCE SHEET June 30, 2013
87
FUND 5400
ACTUAL OVERREQUIREMENTS REVENUE ( UNDER )
REVENUE:Ad Valorem Tax - Current Year 183,827.28 192,652.80 8,825.52 Ad Valorem Tax - 1st Prior Year 4,846.51 4,846.51 Ad Valorem Tax - 2nd Prior Year 241.15 241.15 Ad Valorem Tax - Back Years 221.37 221.37 In Lieu of Taxes - - Flood Control Tax - -
TOTAL 183,827.28 197,961.83 14,134.55
ADJUSTMENTS:
Overlevy on Judgments 39,609.69
UNRESERVED FUND BALANCE - 6/30/13 53,744.24
ESTIMATE OF NEEDS FOR FISCAL YEAR 2012-13
Principal Levy - Interest to Levy - Fiscal Agents Fee - Judgments 141,202.06 Interest on Judgments 24,213.85
TOTAL ESTIMATE OF NEEDS 165,415.91
COUNTY OF TULSADEBT SERVICE FUND
ANALYSIS OF UNRESERVED FUND BALANCEAND ESTIMATE OF NEEDS FOR FISCAL YEAR 2012-2013
June 30, 2013
88
2012 Date of Amount of Annual Levy Total Principal Principal
Case # Judgement Judgement Interest Years paid to Date BalanceCherry A. Anjorn 09-CV-678-TCK-TLW 11/30/10 130,000.00 0.27% 2011-2013 130,000.00 0.00Ronald L. Hodge 10-CV-067-TCK-TLW 11/30/10 70,000.00 0.27% 2011-2013 70,000.00 0.00Kristi D. Peters 10-CV-001-TCK-TLW 11/30/10 225,000.00 0.27% 2011-2013 225,000.00 0.00Charles D. Wimberly 09-CV-411-TCK-TLW 11/30/10 125,000.00 0.27% 2011-2013 125,000.00 0.00
Robert Simpson CJ-2012-04634 09/05/12 175,000.00 0.00% 2014-2016 0.00 175,000.00Linda G. Woodum CJ-2010-2665 08/28/12 100,000.00 5.25% 2014-2016 0.00 100,000.00Douglas Ray Shaver CJ-2012-5446 10/24/12 16,000.00 5.25% 2014-2016 0.00 16,000.00Patty S. Yocham 12-CV-0284-CVE-PJC 11/27/12 24,000.00 5.25% 2014-2016 0.00 24,000.00Bill Gregory CJ-2012-1984 12/14/12 42,500.00 5.25% 2014-2016 0.00 42,500.00Ricardo Manuel CJ-2013-0773 02/22/13 25,000.00 5.25% 2014-2016 0.00 25,000.00Ryan Smith CS-2013-0376 02/07/13 6,856.20 10.00% 2014-2016 0.00 6,856.20Rosa Delia Sosa-Torres CJ-2012-4934 05/08/13 34,250.00 5.25% 2014-2016 0.00 34,250.00
Totals $973,606.20 $550,000.00 $423,606.20
UNSP: Unspecified
TULSA COUNTYDEBT SERVICE FUND - JUDGMENT JOURNAL
FOR THE YEAR ENDED JUNE 30, 2013
89
Interest Interest Total Interest Interest 2014 2014 Total Unpaid Declared Judgment Date 1/1/2013 Judgment Date 1/1/2014 Levy Principal Interest Payment
Assigns Balance Interest to 12/31/12 to 12/31/13 to 12/31/13 to 5/15/2014 Years to Levy to Levy DueCherry A. Anjorn T.C. Retirement Fund 0.00 0.27% 0.00 0.00 0.00 0.00 11-13 0.00 0.00 0.00Ronald L. Hodge T.C. Retirement Fund 0.00 0.27% 0.00 0.00 0.00 0.00 11-13 0.00 0.00 0.00Kristi D. Peters T.C. Retirement Fund 0.00 0.27% 0.00 0.00 0.00 0.00 11-13 0.00 0.00 0.00Charles D. Wimberly T.C. Retirement Fund 0.00 0.27% 0.00 0.00 0.00 0.00 11-13 0.00 0.00 0.00
Robert Simpson U S District Court 175,000.00 0.00% 0.00 0.00 0.00 0.00 14-16 58,333.33 0.00 58,333.33Linda G. Woodum T.C. Retirement Fund 100,000.00 5.25% 1,797.95 5,344.39 7,142.34 3,962.80 14-16 33,333.33 11,105.14 44,438.47Douglas Ray Shaver T.C. Retirement Fund 16,000.00 5.25% 156.49 848.22 1,004.71 628.94 14-16 5,333.33 1,633.65 6,966.98Patty S. Yocham T.C. Retirement Fund 24,000.00 5.25% 117.37 1,266.16 1,383.53 938.84 14-16 8,000.00 2,322.37 10,322.37Bill Gregory T.C. Retirement Fund 42,500.00 5.25% 103.92 2,236.71 2,340.63 1,658.49 14-16 14,166.67 3,999.12 18,165.79Ricardo Manuel T.C. Retirement Fund 25,000.00 5.25% 0.00 1,121.92 1,121.92 966.15 14-16 8,333.33 2,088.07 10,421.40Ryan Smith T.C. Retirement Fund 6,856.20 5.25% 0.00 322.48 322.48 265.51 14-16 2,285.40 587.99 2,873.39Rosa Delia Sosa-Torres T.C. Retirement Fund 34,250.00 5.25% 0.00 1,167.55 1,167.55 1,309.96 14-16 11,416.67 2,477.51 13,894.18
Totals $423,606.20 $2,175.73 $12,307.42 $14,483.16 $9,730.69 $141,202.06 $24,213.85 $165,415.91
Interest Rates paid on Judgments vary year to year and are set in accordance with 12 O.S. 2004 Supp. § 727[I] each calendar year.
Robert Simpson CJ-2012-04634 per judgment no interest will be accrued
TULSA COUNTY DEBT SERVICE FUND - REQUIREMENTS
FOR THE YEAR ENDED JUNE 30, 2013
90
COUNTY OF TULSACOUNTY EMPLOYEES RETIREMENT FUND
STATEMENT OF CONDITION IN PLAN NET ASSETS
July 1, 2012 toFUND 7100 June 30, 2013
ADDITIONS:CONTRIBUTIONS
County 9,540,702$ Employees 169,520
Total Contributions 9,710,222$
INVESTMENT INCOMEInterest 3,038,427$ Dividends 3,898,051 Net appreciation (depreciation) in fair value of investments 22,406,292
Total investment income 29,342,770$
Less investment expense 1,009,548
Net investment income 28,333,222
TOTAL ADDITIONS 38,043,444$
DEDUCTIONS:Benefits paid to beneficiaries 14,975,183 Refund of contributions 8,976 Administrative expense 129,909 Bank Service Fees -
TOTAL DEDUCTIONS 15,114,068$
NET INCREASE/(DECREASE) 22,929,376
FUND BALANCE BEGINNING OF PERIOD 220,054,747
FUND BALANCE END OF PERIOD 242,984,123$
92
COUNTY OF TULSACOUNTY EMPLOYEES' RETIREMENT FUND
CASH RECEIPTS AND DISBURSEMENTS
FUND 7100AS OF
JUNE 30, 2013
ASSETS:
Cash 462,789$
InvestmentsMoney Market Mutual Fund 6,241,672$ Corporate Bonds 72,430,517 U.S. Governments & Agency Obligations 50,144,402 Domestic Stocks & International Stocks 111,597,514 Opportunistic Bond Portfolio - Judgments Purchased 248,606
Total Cash and Investments 241,125,500$
Receivables Interest and Dividend Income 867,208$ Contributions Receivable 768,421 Receivable from Brokers for Unsettled Trades 975,487
Total Receivables 2,611,116$
TOTAL ASSETS 243,736,616$
LIABILITIES:Payable to Brokers for Unsettled Trades 602,488 Accounts Payable 150,005
TOTAL LIABILITIES 752,493$
NET ASSETS HELD IN TRUST FOR PENSION BENEFITS 242,984,123$
93
Transfers From:GENERAL FUND
1000
RISK MANAGEMENT
FUND 2010PARK FUND
2020PARKING FUND
2035
COURT CLERK CASH FUND 2040
VISUAL INSPECTION FUND 2100
DISTRICT ATOURNEY FUND 2200
SPECIALTY COURTS FUND
2250
SHERIFFS CASH FUND
2300TULSA COUNTY JAIL FUND 2310
COUNTY CLERK'S RECORDS MGMT
FUND 2400
COUNTY CLERK'S LIEN FEE
FUND 2410JUVENILE CASH
FUND 2600
1000 General Fund 10,912,258.48 1,006,845.84 126,000.00 137,488.00 100,000.00 1,450,000.00 570,000.00
2010 Risk Management -
2020 Park Fund 150.00 150.00
2035 Parking Fund -
2040 Court Clerk Cash Fund -
2100 Visual Inspection 1,000,000.00
2200 District Attorney -
2250 Specialty Courts -
2300 Sheriff Cash Fund 30,000.00 30,000.00
2310 Tulsa County Jail 23,997.12
2400 County Clerk's Records 1,450,000.00 1,450,000.00
2410 County Clerk's Lien Fee -
2500 Sales Tax Fund 84,557,846.46
2600 Juvenile Cash Fund -
2700 Special Projects 3,548,524.00 2,548,524.00 1,000,000.00
2900 Mortg. Certification Fee -
2910 Resale Property Fund 2,000,000.00 2,000,000.00
3000 Highway Fund 4,348,873.68 3,848,873.68
4050 Criminal Justice Auth. 28,384,349.36 142,349.36 92,000.00 28,150,000.00
4100 Law Library Fund -
4150 City Cnty Health Dept 810,947.50
4300 Drainage District #12 -
4510 City Cty Health Designated 225,000.00
4175 City Cty Health Trustee 350,000.00
4250 TAEMA -
TOTAL TRANSFERS FROM 137,641,946.60
TOTAL TRANSFERS TO 137,641,946.60 9,989,897.04 1,006,845.84 - 126,000.00 - 1,000,000.00 - 229,488.00 100,000.00 28,150,000.00 1,450,000.00 - 600,000.00
Transfers To:
County of Tulsa Schedule of Operating Transfers For the Year Ended June 30, 2013
96
Transfers From:
SPECIAL PROJECTS FUND
2700
MORTGAGE CERTIFICATION FEE FUND 2900
RESALE PROPERTY FUND
2910HIGHWAY T-CASH
FUND 3000
CRIMINAL JUSTICE AUTHORITY FUND
4050
CITY CNTY HEALTH DEPT
FUND 4150
CITY CNTY HEALTH TRUSTEE FUND
4175
DRAINAGE DISTRICT12 FUND 4300
CITY CNTY HEALTH DESIGN 4510
TULSA CNTY DEBT FUND 5100
PUBLIC FACILITIES AUTHORITY 6100
1000 General Fund 2,446,190.00 1,000,000.00 4,075,734.64
2010 Risk Management
2020 Park Fund
2035 Parking Fund
2040 Court Clerk Cash Fund
2100 Visual Inspection 1,000,000.00
2200 District Attorney
2250 Specialty Courts
2300 Sheriff Cash Fund
2310 Tulsa County Jail 23,997.12
2400 County Clerk's Records
2410 County Clerk's Lien Fee
2500 Sales Tax Fund 63,506.94 24,851,276.40 59,643,063.12
2600 Juvenile Cash Fund
2700 Special Projects
2900 Mortg. Certification Fee
2910 Resale Property Fund
3000 Highway Fund 500,000.00
4050 Criminal Justice Auth.
4100 Law Library Fund
4150 City Cnty Health Dept 810,947.50
4300 Drainage District #12
4510 City Cty Health Designated 225,000.00
4175 City Cty Health Trustee 125,000.00 225,000.00
4250 TAEMA
4,009,696.94 - 1,000,000.00 4,075,734.64 24,875,273.52 125,000.00 1,035,947.50 - 225,000.00 59,643,063.12 -
Transfers To:
County of Tulsa Schedule of Operating Transfers For the Year Ended June 30, 2013
97
4-Mill 4-Mill Interest on Totals CumulativeMonth/Year Tulsa County Other Counties 4-MILL Per Month Totals
July 78,598.32 14,437.82 35.84 93,071.98 93,071.98July Special #2 61,446.80 61,446.80 154,518.78July Special #3 39,489.81 39,489.81 194,008.59
August Special 2,980.89 2,980.89 196,989.48August 48,255.07 10983.04 22.51 59,260.62 256,250.10September 72,657.21 5858.25 68.43 78,583.89 334,833.99
October 63,898.31 8,543.48 51.79 72,493.58 407,327.57407,327.57
November 39,554.79 3,054.59 108.82 42,718.20 450,045.77450,045.77
December 921,009.87 3,303.76 8.68 924,322.31 1,374,368.081,374,368.08
January 13,067,519.14 7,004.98 8.12 13,074,532.24 14,448,900.320 14,448,900.32
February 1,444,072.51 1,384,785.44 5,018.26 2,833,876.21 17,282,776.53
March 359,646.79 403,530.94 781.78 763,959.51 18,046,736.04
April 1,998,989.68 27,790.88 3.90 2,026,784.46 20,073,520.50
May 1,433,892.60 203,425.86 72.10 1,637,390.56 21,710,911.060.00 21,710,911.06
June 140,259.54 74,954.25 288.59 215,502.38 21,926,413.44
June Special 17,388.33 17,388.33 21,943,801.77
0.00 21,943,801.770.00 21,943,801.77
TOTAL $19,789,659.66 $2,147,673.29 $6,468.82 $21,943,801.77 $21,943,801.77
ADA Basis4-Mill Revenue
Fiscal Year 2012-2013
98
OPENING TOTAL DEPOSITS VOUCHERS VOUCHERS CLOSINGBALANCE 7/1/12 DEPOSITS ADJUSTMENTS PAID CANCELLED BALANCE 6/30/13
DISTRICT ATTORNEY 2,081,370.96$ 3,140,014.06$ (170.00)$ 3,791,611.97$ (135,878.83)$ 1,565,481.88$
DISTRICT COURT PROBATE - - - - - -
SHERIFF 126,642.30 1,368,829.42 (975.00) 1,358,702.06 - 135,794.66
STATE WITNESS FEES (D.A.) 6,496.70 174,813.52 (457.23) 174,730.72 (10,966.91) 17,089.18
COUNTY CLERK 729,742.02 8,064,947.15 (341.70) 8,085,388.17 (233.20) 709,192.50
ELECTION BOARD 106,015.98 719,278.68 - 794,541.65 (3,245.87) 33,998.88
COUNTY COMMISSIONERS - - - - - -
INSPECTOR - - - - - -
APPROPRIATED COURT FUND 1,464,823.05 13,327,977.88 13,410,784.18 (18,567.75) 1,400,584.50
SPECIAL JUDGES 4,959,419.30 39,840,134.88 (9,407.98) 39,678,663.45 (340,508.43) 5,451,991.18
LIBRARY 203,215.87 691,027.65 (687.85) 800,000.00 - 93,555.67
DISTRICT COURT - - - - - -
SMALL CLAIMS - - - - - -
TREASURER 452,486.06 9,739,873.26 - 9,609,216.43 (103,639.89) 686,782.78
COURT CLERK REVOLVING 97,885.45 - - 36,016.66 - 61,868.79
FED EQ SHR FORFEITURES - - - - - -
LENGTHY TRAIL - - - - - -
TRS VISION 2025 49,608.00 460,854.00 - 469,530.00 (4,662.00) 45,594.00
ADULT DRUG COURT - - - - - -
TOTAL 10,277,705.69$ 77,527,750.50$ (12,039.76)$ 78,209,185.29$ (617,702.88)$ 10,201,934.02$
COUNTY OF TULSAOFFICIAL DEPOSITORIES
JULY 1, 2012 THROUGH JUNE 30, 2013
99
YEAR-TO-DATE INTEREST PAID
FUND FY 2012-2013 TOTAL NON-PAYABLE ACCUMULATED ACCUMULATED ISSUED WARRANTS CANCELED BANK CHARGE
1000 GENERAL FUND 56,006,091.70 6,639.56 - - 2010 RISK MANAGEMENT 4,140,805.70 - - - 2020 COUNTY PARKS FUND 2,230,828.92 - - - 2035 PARKING FUND 408,007.92 - - - 2040 COURT CLERK REVOLVING FUBD 5,136,009.76 - - - 2100 ASSESSOR'S VISUAL INSPECTIONS FUND 2,487,481.58 - - - 2120 ASSESSOR'S FEE FUND 8,733.43 - - - 2200 DISTRICT ATTORNEY'S FUND 2,266,365.64 - - - 2250 SPECIALTY COURTS 954,511.72 - - - 2300 SHERIFF'S CASH FUND 3,677,142.07 - - - 2310 SHERIFF'S JAIL OPERATIONS FUND 28,820,179.57 - - - 2400 COUNTY CLERK'S RECORDS MGMT. 902,988.50 - - - 2410 COUNTY CLERK'S LIEN FEE ACCOUNT FUND 24,407.77 - - - 2500 SALES TAX FUND 10,286,143.68 - - - 2600 JUVENILE DETENTION FUND 3,239,321.02 - - - 2700 SPECIAL PROJECTS FUND 2,211,235.54 - - - 2900 TREASURER'S MORTGAGE CERT. FEE FUND 258,696.67 - - - 2910 * TREASURER'S RESALE PROPERTY FUND 4,268,257.20 - - - 3000 ENGINEER'S HIGHWAY FUND 10,200,726.72 - - - 4050 TULSA COUNTY CRIMINAL JUSTICE AUTHORIT 5,979,269.22 - - - 4100 LAW LIBRARY FUND 444,367.89 - - - 4150 CITY-COUNTY HEALTH DEPT. LEVY FUND 26,613,221.10 - - - 4175 CITY-COUNTY HEALTH DEPT. FACILITY FUND 1,612,853.18 - - - 4200 CITY-COUNTY LIBRARY LEVY FUND 27,983,026.23 - - - 4250 TULSA AREA EMERGENCY MGMT. AGENCY 476,196.53 - - - 4300 DRAINAGE DISTRICT #12 516,307.97 61.44 - - 4700 TULSA COUNTY INDUSTRIAL AUTHORITY 58,589,499.61 - - - 5400 DEBT SERVICE FUND 183,827.28 - - - 7100 RETIREMENT FUND 16,288,431.90 - 125,169.60 -
TOTAL WARRANTS ISSUED 276,214,936.02 6,701.00 125,169.60 -
9000 VENDOR CLEARING 2012-2013 65,682,321.08 - 197,202.36 2011-2012 68,837,121.25 - 74,785.44 2010-2011 63,227,696.24 - 93,472.18 -
TOTAL VENDOR CLEARING 197,747,138.57 - 365,459.98 -
*Fund 2700----Treasurer wire transferred funds to Stae of Oklahoma to refund grant money for HUD in the amount of 70,002.00 from
and $2 million was recorded as an expenditure to Other Government(Cities and Schools)
COUNTY OF TULSAWARRANT ACCOUNTS - ALL FUNDS
fund 2700.Fund 2910-----In july Resale Property declared a surplus of $3 million. $1 million was recorded as an interfund transfer to General Fund
Fund 4150-----Booked donation of $145,028.81 in June 2013 on revenue account 404442 & expenditures on various operating and Capital accounts.
100
2013 DISTRIBUTION OF VISUAL INSPECTION CHARGES BASED UPON 2012 ASSESSOR'S REPORT TO EXCISE BOARD AND THE 2012 TAX AUTHORIZED TO BE COLLECTED.
SCHOOL % OFENTITY DIST.# FUND VALUATION MILLAGE TAX TOTAL
COUNTYWIDECounty of Tulsa General 4,994,332,402 10.30 51,441,623.74$ 8.39%
Debt Service 0.04 199,773.30 0.03%Total 4,994,332,402 10.34 51,641,397.04 8.42%
County Library General 4,994,332,402 5.32 26,569,848.38 4.33%
County Health General 4,994,332,402 2.58 12,885,377.60 2.10%
COUNTYWIDE SCHOOLSTulsa Community College General 4,994,332,402 7.21 36,009,136.62 5.87%
Debt Service 0.00 0.00 0.00%Total 7.21 36,009,136.62 5.87%
Tulsa Technology Center General 4,994,332,402 8.24 41,153,298.99 6.71%
Building Fund 5.09 25,421,151.93 4.14%Total 13.33 66,574,450.92 10.85%
CITIES & TOWNSCity of Bixby Debt Service 201,710,120 13.50 2,723,086.62 0.44%
City of Broken Arrow Debt Service 606,154,641 16.50 10,001,551.58 1.63%City of Collinsville Debt Service 28,001,867 0.00 0.00 0.00%City of Glenpool Debt Service 57,560,354 0.00 0.00 0.00%Town of Liberty Debt Service 491,134 0.00 0.00 0.00%City of Jenks Debt Service 213,806,530 11.49 2,456,637.03 0.40%Town of Lotsee Debt Service 12 0.00 0.00 0.00%City of Owasso Debt Service 211,021,105 0.68 143,494.35 0.02%City of Sand Springs Debt Service 120,634,905 9.52 1,148,444.30 0.19%City of Sapulpa Debt Service 4,172,541 13.44 56,078.95 0.01%City of Skiatook Debt Service 8,333,311 0.00 0.00 0.00%Town of Sperry Debt Service 3,438,290 0.00 0.00 0.00%City of Tulsa Debt Service 3,129,812,673 20.16 63,097,023.49 10.29%Total Cities & Towns 79,626,316.32 12.98%
EMERGENCY MEDICAL SERVICE
Glenpool General Fund 66,992,263 3.09 207,006.09 0.03%
SCHOOL DISTRICTSTulsa I.S.D.# 1 General 2,173,974,867 36.05 78,371,793.96 12.78% Debt Service 23.45 50,979,710.63 8.31%
Building 5.15 11,195,970.57 1.83% Total 64.65 140,547,475.16 22.91%
102
2013 DISTRIBUTION OF VISUAL INSPECTION CHARGES BASED UPON 2012 ASSESSOR'S REPORT TO EXCISE BOARD AND THE 2012 TAX AUTHORIZED TO BE COLLECTED.
SCHOOL % OFENTITY DIST.# FUND VALUATION MILLAGE TAX TOTAL
Sand Springs I.S.D.# 2 General 142,757,476 36.05 5,146,407.01 0.84% Debt Service 31.63 4,515,418.97 0.74% Building 5.15 735,201.00 0.12% Total 72.83 10,397,026.98 1.70%
Broken Arrow I.S.D.# 3 General 477,474,143 36.40 17,380,058.81 2.83% Debt Service 28.62 13,665,309.97 2.23% Building 5.20 2,482,865.54 0.40% Total 70.22 33,528,234.32 5.47%
Bixby I.S.D.# 4 General 323,014,543 36.05 11,644,674.28 1.90%Debt Service 26.88 8,682,630.92 1.42%
Building 5.15 1,663,524.90 0.27% Total 68.08 21,990,830.10 3.59%
Jenks I.S.D.# 5 General 674,214,006 36.40 24,541,389.82 4.00% Debt Service 31.74 21,399,552.55 3.49% Building 5.20 3,505,912.83 0.57% Total 73.34 49,446,855.20 8.06%
Collinsville I.S.D.# 6 General 54,637,726 36.40 1,988,813.23 0.32% Debt Service 22.95 1,253,935.81 0.20% Building 5.20 284,116.18 0.05% Total 64.55 3,526,865.22 0.58%
Skiatook I.S.D.# 7 General 11,778,942 36.40 428,753.49 0.07% Debt Service 25.84 304,367.86 0.05% Building 5.20 61,250.50 0.01% Total 67.44 794,371.85 0.13%
Sperry I.S.D.# 8 General 10,416,134 36.05 375,501.63 0.06% Debt Service 23.15 241,133.50 0.04% Building 5.15 53,643.09 0.01% Total 64.35 670,278.22 0.11%
Union I.S.D.# 9 General 710,688,122 36.05 25,620,306.80 4.18% Debt Service 30.70 21,818,125.35 3.56% Building 5.15 3,660,043.83 0.60% Total 71.90 51,098,475.98 8.33%
103
2013 DISTRIBUTION OF VISUAL INSPECTION CHARGES BASED UPON 2012 ASSESSOR'S REPORT TO EXCISE BOARD AND THE 2012 TAX AUTHORIZED TO BE COLLECTED.
SCHOOL % OFENTITY DIST.# FUND VALUATION MILLAGE TAX TOTAL
Berryhill I.S.D.#10 General 36,355,349 36.05 1,310,610.33 0.21% Debt Service 25.12 913,246.37 0.15% Building 5.15 187,230.05 0.03% Total 66.32 2,411,086.75 0.39%
Owasso I.S.D.#11 General 293,735,807 36.05 10,589,175.84 1.73% Debt Service 27.06 7,948,490.94 1.30% Building 5.15 1,512,739.41 0.25% Total 68.26 20,050,406.19 3.27%
Glenpool I.S.D.#13 General 66,992,263 36.05 2,415,071.08 0.39% Debt Service 24.56 1,645,329.98 0.27% Building 5.15 345,010.15 0.06% Total 65.76 4,405,411.21 0.72%
Liberty I.S.D.#14 General 8,583,506 37.10 318,448.07 0.05% Debt Service 21.31 182,914.51 0.03% Building 5.30 45,492.58 0.01% Total 63.71 546,855.16 0.09%
Keystone D.S.D.#15 General 9,709,518 36.05 350,028.12 0.06% Debt Service 2.23 21,652.23 0.00% Building 5.15 50,004.02 0.01% Total 43.43 421,684.37 0.07%
Total General Fund 348,747,323.89 56.86%Total Debt Service 213,397,909.21 34.79%Total Building Fund 51,204,156.58 8.35%Total Taxes 613,349,389.68$ 100.00%
Approved by Tulsa County Excise Board August 2, 2013.
104
COUNTY OF TULSA
TOTAL BUDGET REQUESTED FOR FY 2013-2014 2,564,039.00$
LAPSED BALANCES AS OF 6-30-2013 1,455.39
BALANCE OF COSTS FOR DISTRIBUTION 2,562,583.61$
Approved by the Tulsa County Excise Board August 2, 2013.
DISTRIBUTION OF VISUAL INSPECTION COSTS
105
2012-2013 TAX PERCENT
MILL RATE COLLECTION OF AMOUNT DUERECIPIENT AUTHORIZED TOTAL
COUNTY WIDE: TULSA COUNTY 51,641,397.04$ 8.41957258% 215,758.59$ TULSA CITY-COUNTY LIBRARY 26,569,848.38 4.33192709% 111,009.25 TULSA CITY-COUNTY HEALTH 12,885,377.60 2.10082179% 53,835.31 TULSA TECHNOLOGY CENTER 66,574,450.92 10.85424589% 278,149.13 TULSA COMMUNITY COLLEGE 36,009,136.62 5.87090119% 150,446.75
Total 193,680,210.56CITIES & TOWNS: TULSA 63,097,023.49 10.28728887% 263,620.38 SAND SPRINGS 1,148,444.30 0.18724145% 4,798.22 SAPULPA 56,078.95 0.00914307% 234.30 BROKEN ARROW 10,001,551.58 1.63064507% 41,786.64 BIXBY 2,723,086.62 0.44396989% 11,377.10 JENKS 2,456,637.03 0.40052816% 10,263.87 LOTSEE 0.00 0.00000000% 0.00 OWASSO 143,494.35 0.02339521% 599.52 GLENPOOL (CITY) 0.00 0.00000000% 0.00 GLENPOOL (MEDICAL) 207,006.09 0.03375011% 864.87
Total 79,833,322.41 SCHOOL DISTRICTS: 1- TULSA 140,547,475.16 22.91474933% 587,209.61 2- SAND SPRINGS 10,397,026.98 1.69512307% 43,438.95 3- BROKEN ARROW 33,528,234.32 5.46641684% 140,081.50 4- BIXBY 21,990,830.10 3.58536757% 91,878.04 5- JENKS 49,446,855.20 8.06177621% 206,589.76 6- COLLINSVILLE 3,526,865.22 0.57501732% 14,735.30 7- SKIATOOK 794,371.85 0.12951376% 3,318.90 8- SPERRY 670,278.22 0.10928163% 2,800.43 9- UNION 51,098,475.98 8.33105516% 213,490.25 10- BERRYHILL 2,411,086.75 0.39310168% 10,073.56 11- OWASSO 20,050,406.19 3.26900239% 83,770.92 13- GLENPOOL 4,405,411.21 0.71825476% 18,405.88 14- LIBERTY 546,855.16 0.08915883% 2,284.77 15- KEYSTONE 421,684.37 0.06875109% 1,761.80
Total 339,835,856.71
TOTAL 613,349,389.68$ 100.00% 2,562,583.61$
Approved by the Tulsa County Excise Board August 2, 2013.
COUNTY OF TULSAFISCAL YEAR 2013-2014
DISTRIBUTION OF VISUAL INSPECTION PROGRAMCOSTS BY TAX RECIPIENT
106
COUNTY OF TULSA2012 AD VALOREM TAX ACCOUNTS
2012 VALUATION CERTIFIED TO COUNTY EXCISE BOARD NET 4,994,332,402$
COUNTY HEALTHGENERAL LIBRARY LEVY DEBT
FUND FUND FUND SERVICE10.30 MILLS 5.32 MILLS 2.58 MILLS 0.04 MILLS
GROSS TAX 51,441,623.74$ 26,569,848.38$ 12,885,377.60$ 199,773.30$
LESS 5% FOR NON-PAYMENT 2,572,081.19 1,328,492.42 644,268.88 9,988.66
NET TO BE APPROPRIATED 48,869,542.55 25,241,355.96 12,241,108.72 189,784.63
2012 TAX APPORTIONED 49,608,081.16 25,622,814.73 12,426,101.80 192,652.80
EXCESS OVER/(UNDER) COLLECTIONS 738,538.61$ 381,458.77$ 184,993.08$ 2,868.17$
% NET OF COLLECTIONS 101.51% 101.51% 101.51% 101.51%
% GROSS TO COLLECTIONS 96.44% 96.44% 96.44% 96.44%
107
2012 2011 2010 2009 2008 2007 2006 2005 2004 2003COUNTY: GENERAL FUND 10.30 10.30 10.30 10.30 10.30 10.30 10.30 10.30 10.30 10.30 LIBRARY FUND 5.32 5.32 5.32 5.32 5.32 5.32 5.32 5.32 5.32 5.32 HEALTH FUND 2.58 2.58 2.58 2.58 2.58 2.58 2.58 2.58 2.58 2.58 SINKING FUND 0.04 0.04 0.01 0.01 0.01 0.01 0.01 0.39 0.41 0.69
AREAS & TOWNS: BIXBY 13.50 13.50 13.50 13.50 14.31 12.84 13.38 8.53 12.18 13.61 BROKEN ARROW 16.50 17.13 16.44 15.98 15.72 15.30 15.74 15.06 15.08 12.89 COLLINSVILLE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 GLENPOOL 0.00 0.00 0.00 3.43 3.91 4.75 5.47 6.22 7.11 8.40 JENKS 11.49 11.99 13.69 10.81 8.25 14.56 15.72 6.43 8.30 9.53 OWASSO 0.68 0.53 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 SAND SPRINGS 9.52 9.55 10.08 10.06 10.74 11.25 13.41 5.03 7.92 8.70 SAPULPA 13.44 14.19 14.54 12.81 14.01 14.22 12.45 12.76 0.00 0.00 SKIATOOK 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 SPERRY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 TULSA 20.16 20.01 16.98 14.15 14.08 13.48 12.67 9.97 10.11 11.16 GLENPOOL MEDICAL 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09 3.09
SCHOOLS: TULSA COMMUNITY COLLEGE 7.21 7.21 7.21 7.21 7.21 7.21 7.21 7.21 7.21 8.28 TULSA TECHNOLOGY CENTER 13.33 13.33 13.33 13.33 13.33 13.33 13.33 13.33 13.33 13.33 COUNTY 4-MILL 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 TULSA 64.65 64.79 63.90 64.95 65.30 63.77 62.93 64.62 64.91 65.79 SAND SPRINGS 72.83 73.42 73.92 69.71 68.35 71.81 73.45 73.24 72.39 65.07 BROKEN ARROW 70.22 70.60 69.25 69.72 71.16 68.00 67.60 69.16 68.83 71.86 BIXBY 68.08 68.88 67.31 68.16 64.65 62.96 63.07 63.77 65.83 61.83 JENKS 73.34 73.36 72.00 74.17 73.84 73.41 74.08 73.72 72.96 73.40 COLLINSVILLE 64.55 64.36 64.22 63.74 63.73 64.43 63.01 60.45 59.43 57.83 SKIATOOK 67.44 66.46 65.06 64.72 64.19 63.05 61.78 64.14 61.07 62.19 SPERRY 64.35 64.62 64.05 65.04 64.25 65.70 67.06 66.91 65.57 66.36 UNION 71.90 71.65 70.28 68.52 68.66 67.36 68.36 67.65 72.59 73.30 BERRYHILL 66.32 70.57 72.28 72.63 62.65 63.32 65.71 66.32 65.80 69.52 OWASSO 68.26 69.13 67.99 70.51 69.63 67.06 68.02 70.65 70.17 68.66 GLENPOOL 65.76 65.22 65.00 63.72 64.34 62.14 62.70 64.32 66.59 64.72 LIBERTY 63.71 65.65 65.52 67.65 67.36 59.38 59.53 61.79 62.70 66.25 KEYSTONE 43.43 46.25 46.89 47.25 46.17 46.29 47.27 51.51 51.75 50.05
Household Personal Property Exempted and Worth Value was added to the Allowable Millage.
COUNTY OF TULSAPROPERTY TAX RATES
FOR THE FISCAL YEAR ENDING JUNE 30, 2013
108
Factors for Personal Property Exemption
NOTE: Tulsa County exempted household personal property beginning with the taxable year 1994. Rates to be increased per thousand by the following. Tax changes created after 1994 are not to be increased.
County Wide Levies 0.03 per Million County VoTech Community College
S.D. # 1 Tulsa 0.03 # 2 Sand Springs 0.03 # 3 Broken Arrow 0.04 # 4 Bixby 0.03 # 5 Jenks 0.04 # 6 Collinsville 0.04 # 7 Skiatook 0.04 # 8 Sperry 0.03 # 9 Union 0.03
# 10 Berryhill 0.03 # 11 Owasso 0.03 # 13 Glenpool 0.03 # 14 Liberty 0.06 # 15 Keystone 0.03
109
REAL PERSONAL PUBLIC NET ESTIMATED FAIRYEAR ESTATE HOMESTEAD PROPERTY SERVICE ASSESSED RATIO CASH VALUE
2013 4,230,642,552$ 119,429,271$ 660,855,602$ 296,883,808$ 5,068,952,691$ 11.00% 46,081,388,100 2012 4,145,354,028$ 119,814,558$ 623,591,942$ 345,200,990$ 4,994,332,402$ 11.00% 45,403,021,836 2011 4,077,173,831 120,735,093 608,199,302 336,472,069 4,901,110,109 11.00% 44,555,546,445 2010 4,007,436,964 121,177,818 625,186,499 363,697,184 4,875,142,829 11.00% 44,319,480,264 2009 3,894,165,861 121,420,114 666,828,772 347,380,191 4,786,954,710 11.00% 43,517,770,091 2008 3,736,159,764 121,903,302 646,784,373 322,469,407 4,583,510,242 11.00% 41,668,274,927 2007 3,543,630,781 122,642,468 598,548,934 332,239,562 4,351,776,809 11.00% 39,561,607,355 2006 3,320,359,997 123,715,905 560,698,262 347,906,112 4,105,248,466 11.00% 37,320,440,600 2005 3,142,846,374 125,312,541 504,291,125 354,511,320 3,876,336,278 11.00% 35,239,420,709 2004 2,958,968,219 126,350,565 526,663,043 350,932,312 3,710,213,009 11.00% 33,729,209,173 2003 2,811,711,346 126,222,461 532,279,313 375,415,578 3,593,183,776 11.00% 32,665,307,055 2002 2,659,620,843 124,762,174 537,991,980 433,114,574 3,505,965,223 11.00% 31,872,411,118 2001 2,505,885,862 120,163,947 503,556,664 342,161,516 3,231,440,095 11.00% 29,376,728,136 2000 2,334,603,617 120,729,137 456,980,641 314,344,003 2,985,199,124 11.00% 27,138,173,955 1999 2,162,358,472 119,361,726 436,239,029 324,348,888 2,803,584,663 11.00% 25,847,133,300 1998 2,010,979,194 118,267,319 407,037,846 278,957,882 2,578,707,603 11.00% 23,442,796,391 1997 1,909,565,451 116,944,805 375,963,529 292,075,788 2,460,659,963 11.00% 22,369,636,027 1996 1,838,006,854 114,760,951 351,399,897 240,350,094 2,314,995,894 11.00% 21,045,417,218 1995 1,743,903,720 113,753,479 319,989,175 * 230,555,968 2,180,695,384 11.00% 19,824,503,491 1994 1,654,381,760 112,703,772 317,108,324 213,408,847 2,072,195,159 11.00% 18,838,137,809
SOURCE: TULSA COUNTY ASSESSOR*Household Personal Property Exempted
COUNTY OF TULSAASSESSED AND ESTIMATED ACTUAL VALUE OF TAXABLE PROPERTY
110
PERSONAL PROPERTY 660,855,602$
REAL ESTATE PROPERTY 4,230,642,552
PUBLIC SERVICE PROPERTY 296,883,808
GROSS VALUATION $5,188,381,962
LESS: HOMESTEAD 119,429,271
NET VALUATION 5,068,952,691$
COUNTY GENERAL FUND 10.30
COUNTY SINKING FUND 0.03
COUNTY LIBRARY FUND 5.32
COUNTY HEALTH FUND 2.58
COMMON SCHOOL FUND 4.00
TOTAL COUNTY LEVIES 22.23
COUNTY OF TULSA2013 VALUATION
112
TOTAL ASSESSED ( AS OF 6-30-2012) 5,068,952,691.00$
LEGAL DEBT LIMIT - 5% OF TOTAL ASSESSED VALUE 253,447,634.55
LESS: TOTAL OUTSTANDING BONDS -
ADDITIONAL DEBT LIMIT AVAILABLE 253,447,634.55$
LEGAL DEBT LIMIT AS OF JUNE 30, 2013COUNTY OF TULSA
113
COUNTY OF TULSAFUNDS AVAILABLE FOR APPROPRIATION
COUNTY LIBRARY HEALTH DEBT GENERAL FUND FUND SERVICE
AD VALOREM LEVY 10.30 5.32 2.58 0.03
GROSS PROCEEDS OF LEVY 52,210,212.72$ 26,966,828.32$ 13,077,897.94$ 152,068.58$
DEDUCT RESERVE: 2,610,510.64 1,348,341.42 653,894.90 7,603.43
NET PROCEEDS OF LEVY 49,599,702.08 25,618,486.91 12,424,003.05 144,465.15
ADD: SURPLUS ON HAND 11,129,312.90 27,543,983.48 5,824,079.85 53,744.24MISCELLANEOUS REVENUE 6,742,274.02 0.00 9,416,766.10 0.00
TOTAL AVAILABLE FORAPPROPRIATION 67,471,289.00 53,162,470.39 27,664,849.00 198,209.39
TO FINANCE APPROVED
BUDGETS 67,471,289.00 51,823,316.00 27,664,849.00 165,415.91
DEDUCT:ASSETS IN EXCESS OF LIABILITIES 11,129,312.90 27,543,983.48 5,824,079.85 53,744.24MISCELLANEOUS INCOME 6,742,274.02 0.00 9,416,766.10 0.00
BALANCE REQUIRED 49,599,702.08 24,279,332.52 12,424,003.05 111,671.67
ADD DELINQUENCY 2,610,510.64 1,348,341.42 653,894.90 7,603.43
TO BE RAISED 52,210,212.72 25,627,673.94 13,077,897.95 119,275.10
VISUAL INSPECTION AMOUNTTO BE APPROPRIATED 215,758.59$ 111,009.25$ 53,835.31$
5,068,952,691.00$ FY 2013 Valuation
COUNTY EXCISE BOARD APPROPRION OF INCOME AND REVENUE
114
TULSA COUNTY EXCISE BOARD Tulsa County Administration Building, Room 116 500 South Denver Tulsa, Oklahoma 74103-3832
P: 918.596.5836 F: 918.596.5867
CERTIFICATE OF THE EXCISE BOARD
We do hereby order the levies to be certified forthwith by the Secretary of this Board to the County Assessor of said County, in order that the County Assessor may immediately extend said levies upon the Tax Rolls for the year 2013, without regard to any protests that may be filed against any levies as required by 68 O.S. 2001, Section 3023.We certify that the said appropriations and the mill rate levies as hereafter stated on page 114 are within the limits provided by law. We further certify that the required conditions are adhered to.
Dated at Tulsa, Oklahoma, this 013 day of CJ~ , 2013.
\\\\\\" """" "1 ...",\\ ~'(... TULs 11""
...' ,,\. ... .... '" " s' " .... ~. . .. :;" .. C' ~ " ~ • •• • ... - . ~ <II ~ J...... ~. • .. .. • • ..,..... -:. :~ : .~:=::J: .. , ,-' . .. ~: --t ::;0::. .: : :<: ;,t.> .. •• '~ . ....: E ~ \* ': .. : • • ..: f" . .. . * . '-''''' * .....:.:.:.:..... "':'{d
"'I" 0KI IA' ;r'~.".".,,~~ . ~ SECRETAR~UNnrXCISE BOARD
Form 1529 (Rev. 5· 10) 115