ACT 51 SECTION 18J COMMUNICATION

 

About Us

Council

Mel Cure, President

Jeffrey Cratsenberg, Vice President

Patty Buvia, Councilman

Zachery Karnaz, Councilman

Cathy Senkewitz, Councilman

We have 1 Department of Public Works employee who may from time to time be considered an active transportation employee who is paid an hourly rate of $16.00 per hour.  The Village of Cement City has no unfunded liabilities.

 

Contact Us

Village of Cement City

135 Main Street

P.O. Box 187

Cement City, MI 49233

517-592-2756 office

517-592-2562 fax

villageofcc@hotmail.com

Projected Budget FYE 2018- June 2017 mtg..xlsx Projected Budget FYE 2018- June 2017 mtg..xlsx
Size : 24.451 Kb
Type : xlsx
Form 2068 9-14-17.pdf Form 2068 9-14-17.pdf
Size : 92.38 Kb
Type : pdf
 

 

VILLAGE OF CEMENT CITY
OVER ALL BUDGET SUMMARY 2018
REVENUE
ACCOUNTACTUAL
2014
ACTUAL
2015
ACTUAL
2016
ACTUAL
2017 
RECOMMEND
2018
General$125,189.00$123,777.00$122,531.16$115,905.47$115,000.00
Major Street$36,049.00$40,151.00$34,059.07$43,519.98$42,120.00
Local Street$16,443.00$25,562.00$18,961.28$21,224.05$18,000.00
Total$177,681.00$189,490.00$175,551.51$180,649.50$175,120.00
Transfer Equity$85,768.00$20,000.00$20,000.00
$263,449.00$200,649.50$195,120.00
EXPENDITURE
ACCOUNT ACTUAL
2014
ACTUAL
2015
ACTUAL
2016
ACTUAL
2017 
RECOMMEND
2018
General$155,329.00$153,902.00$131,584.68$134,659.79$135,000.00
Major Street$49,207.00$33,902.00$32,009.79$22,547.94$42,120.00
Local Street$58,913.00$15,463.00$15,551.96$8,866.56$18,000.00
Equity Expenditures -$30,252.00   
Total$263,449.00$173,015.00$179,146.43$166,074.29$195,120.00
EQUITY
ACCOUNTACTUAL
2014
ACTUAL
2015
ACTUAL
2016
ACTUAL
2017 
General$125,729.00 $  133,554.00 $170,614.00 $ 181,406.77
Major Street$41,900.00 $    41,274.00 $47,134.00 $   68,104.98
Local Street$911.00 $      5,884.00 $14,605.00 $   29,760.33
Total$168,540.00 $  180,712.00 $232,353.00 $ 279,272.08
EXPENDITURES (AND OTHER SOURCES)
Expenditures from EquityActual
2016
Actual
2017 
RECOMMEND
2018
General Fund$3,524.68$18,754.32$20,000.00
Major Street$0.00$0.00
Local Street$0.00$0.00 
Total$18,754.32$20,000.00
Reserve from Equity
Rainy Day Fund$30,000.00
Equipment Replacement$30,000.00
Storm Clean Up$20,000.00
Parks & Recreation$40,000.00
Capital Improvements$57,000.00
Road Reserve$57,000.00
Planned Equity Expense$45,000.00
Total$279,000.00
Total Equity$279,000