TOWN OF PROSPECT Salary $ 77, $ 38, $ 77, $ 77, $ 77, $ 77,575.00
|
|
- Heather Griffin
- 6 years ago
- Views:
Transcription
1 TOWN OF PROSPECT General Government Office of the Mayor Salary $ 77, $ 38, $ 77, $ 77, $ 77, $ 77, Expenses $ 1, $ $ 1, $ 1, $ 1, $ 1, Supplies $ 3, $ $ 3, $ 3, $ 3, $ 3, Office Manager $ 42, $ 21, $ 43, $ 45, $ 45, $ 45, Clerical Assistants PT $ 29, $ 15, $ 30, $ 31, $ 31, $ 31, Car Expense $ 1, $ $ 1, $ 1, $ 1, $ 1, Grant Director PT $ 14, $ 7, $ 14, $ 15, $ 15, $ 15, TOTAL $ 171, $ 84, $ 173, $ 176, $ 176, $ 176, Probate Court Services $ 1, $ 1, $ 2, $ 2, $ 2, TOTAL $ 1, $ 1, $ 2, $ 2, $ 2, Zoning Board of Appeals Meeting Clerk $ 1, $ 1, $ 1, $ 1, $ 1, $ 1, Training Materials $ $ $ $ TOTAL $ 1, $ 1, $ 1, $ 1, $ 1, $ 1,
2 Elections & Registrars Salaries $ 17, $ 8, $ 17, $ 20, $ 18, $ 18, Election Workers & Deputies $ 11, $ 4, $ 11, $ 10, $ 10, $ 10, Supplies $ $ 1, $ $ $ Machine Repairs $ Food for Elections $ $ $ $ $ $ Sessions SM $ 1, $ 1, $ 3, $ 2, $ 2, $ 2, Voter Canvas SM $ 3, $ 3, $ 3, $ 3, $ 3, Conf. & Training $ $ $ 1, $ 1, $ 1, $ 1, Computer Setup $ $ $ $ $ TOTAL $ 34, $ 15, $ 38, $ 39, $ 37, $ 37, Auditor Services $ 9, $ 9, $ 9, $ 9, $ 9, GASB-34 FM $ 2, $ 2, $ 2, $ 2, $ 2, Secondary Disclosure FM $ 1, $ 1, $ 1, $ 1, $ 1, Assessor TOTAL $ 12, $ 12, $ 12, $ 12, $ 12, Salary $ 35, $ 17, $ 35, $ 37, $ 37, $ 37, Clerical Assts. $ 40, $ 21, $ 41, $ 42, $ 42, $ 42, Supplies $ $ $ $ $ $ Car Expense $ $ $ $ $ $ Assessor's School $ $ $ 1, $ 1, $ 1, Contracted Maintenance $ $ $ $ $ $ Dues $ $ $ $ $ $ Revaluation SM $ 11, $ 6, $ 11, $ 15, $ 15, $ 13, Personal Prop. Audit $ 1, $ 1, $ 1, $ 2, $ 2, $ 1, Field Inspections $ 1, $ 2, $ 2, $ 2, $ 2, $ 2, TOTAL $ 92, $ 49, $ 95, $ 103, $ 103, $ 100,
3 Board of Assessment Appeals Meeting Clerk $ $ $ $ $ $ Mileage TOTAL $ $ $ $ $ $ Tax Collector: C.C.M.C Salary $ 44, $ 22, $ 45, $ 46, $ 46, $ 46, Asst. Tax Collector (FT) $ 27, $ 14, $ 28, $ 32, $ 32, $ 32, Clerical Assistants (PT) $ 11, $ 5, $ 12, $ 14, $ 14, $ 14, Supplies $ $ $ $ $ $ Conf. & Dues $ $ $ 1, $ 1, $ 1, $ Car Expense $ $ $ $ $ Fees $ $ $ $ $ DMV Fees SM $ 1, $ 1, $ 1, $ 1, $ 1, $ 1, TOTAL $ 87, $ 44, $ 90, $ 98, $ 98, $ 97, Treasurer Salary $ 5, $ 2, $ 5, $ 5, $ 5, $ 5, Car Expense $ $ $ $ $ Legal Fees TOTAL $ 5, $ 2, $ 5, $ 5, $ 5, $ 5, Legal Fees $ 99, $ 49, $ 85, $ 85, $ 85, $ 85, TOTAL $ 99, $ 49, $ 85, $ 85, $ 85, $ 85,
4 Town Clerk Town Clerk Salary $ 44, $ 22, $ 45, $ 46, $ 46, $ 46, Asst. Town Clerk FT $ 24, $ 12, $ 25, $ 26, $ 26, $ 26, Clerical Asst. PT $ 15, $ 6, $ 15, $ 15, $ 15, $ 15, Vital Statistics $ $ $ $ $ Supplies $ $ $ 1, $ 1, $ 1, $ 1, Cap. Equip. Maint Conf. & Dues $ $ $ $ $ $ Exam. Of Records SM $ $ 1, $ 1, $ 1, $ 1, $ 1, Records Management $ 12, $ 3, $ 13, $ 13, $ 13, $ 12, TOTAL $ 98, $ 48, $ 102, $ 103, $ 103, $ 103, Refund of Taxes Refunds $ 19, $ 5, $ 24, $ 20, $ 20, $ 19, TOTAL $ 19, $ 5, $ 24, $ 20, $ 20, $ 19, Planning & Zoning Commission Engineer $ 6, $ 4, $ 4, $ 4, $ 4, Meeting Clerk $ 3, $ 2, $ 5, $ 5, $ 5, $ 5, Supplies $ $ $ $ $ $ Meetings & Seminars $ $ $ $ $ $ Review Plan Dev & PZ Regs $ 1, $ $ $ $ TOTAL $ 11, $ 2, $ 10, $ 10, $ 10, $ 10,
5 Economic Development Meeting Clerk $ Phone Book $ 2, $ 2, $ 2, $ 2, $ 2, $ 2, TOTAL $ 2, $ 2, $ 2, $ 2, $ 2, $ 2, Advertising & Printing Legal Notices SM $ 22, $ 8, $ 19, $ 20, $ 19, $ 19, Town Reports Election Material $ 2, $ 3, $ 4, $ 4, $ 3, $ 3, Social Security TOTAL $ 24, $ 12, $ 23, $ 24, $ 22, $ 22, Town Share $ 144, $ 75, $ 138, $ 145, $ 145, $ 145, TOTAL $ 144, $ 75, $ 138, $ 145, $ 145, $ 145, Auto Process of Records Contracts $ 43, $ 29, $ 37, $ 37, $ 37, $ 37, Updates $ 8, $ $ 9, $ 9, $ 9, $ 9, TOTAL $ 51, $ 29, $ 46, $ 46, $ 46, $ 46,
6 Building Department Bldg. Off. Salary (PT) $ 25, $ 12, $ 25, $ 26, $ 26, $ 26, Mech. Insp. Salary (PT) $ 8, $ 4, $ 9, $ 9, $ 9, $ 9, Supplies/Dues/Conf $ $ $ 1, $ 1, $ 1, $ 1, Building Off. Mileage $ 2, $ 1, $ 2, $ 2, $ 2, $ 2, Mechanical Ins. Mileage $ 1, $ $ 1, $ 1, $ 1, $ 1, Clerical Assistant $ 12, $ 7, $ 14, $ 15, $ 15, $ 15, Elec. Insp. Salary (PT) $ 5, $ 2, $ 5, $ 5, $ 5, $ 5, Electrical Insp. Mileage $ 1, $ $ 1, $ 1, $ 1, $ 1, TOTAL $ 56, $ 30, $ 60, $ 64, $ 64, $ 64, Water Pollution Authority Meeting Clerk $ $ $ $ 1, $ 1, $ 1, HYD Rental $ 77, $ 32, $ 83, $ 85, $ 98, $ 110, Sewer Fees/Engineering $ $ $ 3, $ 3, $ 3, $ 3, Clerk Special Meeting $ $ $ 1, $ 1, $ 1, Waste Water Plan SM $ 15, $ 50, $ 15, $ 20, Conferences $ $ $ $ Engineering Services $ 5, TOTAL $ 79, $ 33, $ 103, $ 147, $ 120, $ 137, Municipal Organizational Fees COG Dues $ 3, $ 3, $ 4, $ 3, $ 3, $ 3, CCM $ 5, $ 5, $ 5, $ 5, $ 5, $ 5, COST $ $ $ $ $ N.V.C.C. TOTAL $ 9, $ 10, $ 10, $ 10, $ 10, $ 9,
7 Town Council Salaries $ 2, $ 1, $ 2, $ 2, $ 2, $ 2, Meeting Clerk $ 3, $ 1, $ 3, $ 3, $ 3, $ 3, Clerk Spec. Mtg. $ $ $ $ $ Supplies $ $ $ $ $ $ Seminars/Conferences $ $ $ Sub-committee Expense $ 1, $ $ $ $ Town Buildings TOTAL $ 7, $ 2, $ 7, $ 7, $ 7, $ 6, Maintenance Salaries $ 32, $ 14, $ 32, $ 32, $ 32, $ 32, Electricity 23 Meters $ 77, $ 44, $ 70, $ 76, $ 73, $ 80, Telephones $ 54, $ 20, $ 42, $ 42, $ 42, $ 42, Heating $ 85, $ 65, $ 70, $ 75, $ 75, $ 92, Repairs & Supplies $ 122, $ 66, $ 85, $ 85, $ 85, $ 85, Water 10 Meters $ 8, $ 7, $ 9, $ 9, $ 9, $ 9, Painting & Carpet $ 5, $ 1, $ 3, $ 5, $ 5, $ 4, Cont. Maintenance $ 33, $ 25, $ 33, $ 35, $ 35, $ 35, Bld. Committee Town Hall Roof Replacement TOTAL $ 417, $ 245, $ 344, $ 359, $ 356, $ 379, Unemploy. Comp. Tax Tax $ 2, $ 3, $ 3, $ 3, $ 3, TOTAL $ 2, $ - $ 3, $ 3, $ 3, $ 3,
8 Benefits Town Employees Vacation & Holiday $ 9, $ 4, $ 9, $ 9, $ 9, $ 9, Medical Benefits $ 318, $ 187, $ 349, $ 385, $ 385, $ 385, Pension 8% $ 44, $ 46, $ 50, $ 50, $ 50, Pension Fees $ 2, $ $ 2, $ 2, $ 2, $ 2, MERFB (Union Emp) $ 31, $ 17, $ 31, $ 38, $ 38, $ 44, Postage TOTAL $ 405, $ 210, $ 437, $ 485, $ 485, $ 491, Postage Meter $ 20, $ 5, $ 20, $ 20, $ 20, $ 20, Town Garage Design TOTAL $ 20, $ 5, $ 20, $ 20, $ 20, $ 20, TOTAL $ - $ - $ - $ - Conservation Commission Conf & Dues $ $ $ $ $ Meeting Clerk Books TOTAL $ - $ $ $ $ $
9 Inland-Wetlands Meeting Clerk $ 3, $ $ 2, $ 2, $ 2, $ 2, Supplies $ $ $ $ $ $ Conferences $ $ $ $ $ $ Engineering $ 5, $ 2, $ 3, $ 3, $ 3, $ 3, Maps $ Land Use Inspector TOTAL $ 9, $ 3, $ 6, $ 6, $ 6, $ 6, Land Use Inspector $ 53, $ 27, $ 54, $ 59, $ 59, $ 59, Car Expense $ 1, $ $ 1, $ 1, $ 1, $ 1, Land Use Clerk $ 21, $ 10, $ 21, $ 22, $ 22, $ 22, Maps $ $ GIS $ 9, $ 10, $ 9, $ 9, $ 9, TOTAL $ 84, $ 38, $ 87, $ 92, $ 92, $ 92, Safety Committee Clerk Conferences & Projects TOTAL Historic Preservation Hotchkiss House $ 3, $ 2, $ 3, $ 2, $ 2, Meeting Place $ $ $ 1, $ 1, $ 1, $ 1, TOTAL $ 4, $ $ 3, $ 4, $ 3, $ 3,
10 PUBLIC SAFETY Fire Protection Vol. Fire Dept. $ 190, $ 101, $ 203, $ 205, $ 205, $ 202, TOTAL $ 190, $ 101, $ 203, $ 205, $ 205, $ 202, Fire Marshal Salary $ 17, $ 9, $ 18, $ 18, $ 18, $ 18, Car Repairs $ 1, $ $ 1, $ 1, $ 1, $ 1, Supplies $ $ $ $ $ $ Seminars $ $ $ $ $ $ Equipment $ $ $ $ $ Uniforms $ $ $ $ $ NFC Sub Service $ 1, $ $ 1, $ 1, $ 1, $ 1, Deputy Inspectors PT $ 3, $ $ 5, $ 5, $ 5, $ 5, Mileage $ $ 8.75 $ $ $ $ Clerical Asst. PT $ 9, $ 4, $ 9, $ 9, $ 9, $ 9, TOTAL $ 35, $ 14, $ 38, $ 39, $ 39, $ 39,
11 Police Officers $ 336, $ 216, $ 343, $ 352, $ 352, $ 386, Resident Trooper Program $ 84, $ 91, $ 96, $ 96, $ 96, Fleet Gas & Repair $ 42, $ 27, $ 40, $ 50, $ 50, $ 50, Supplies $ 12, $ 5, $ 14, $ 18, $ 14, $ 14, Clerical Assistants $ 12, $ 9, $ 10, $ 14, $ 11, $ 11, Training, Radios & Weapons $ 15, $ 4, $ 17, $ 25, $ 22, $ 20, DARE/Community Police $ 7, $ 2, $ 8, $ 10, $ 10, Vehicle (Replacement) $ 22, $ 5, $ 34, $ 24, $ 20, Computer Sup. $ 1, $ $ 5, $ 10, $ 7, $ 7, Home Land Security $ 1, $ 2, $ 2, $ 2, Office Manager $ 30, $ 15, $ 30, $ 31, $ 31, $ 31, Insurance TOTAL $ 566, $ 280, $ 566, $ 644, $ 622, $ 638, Liability $ 85, $ 65, $ 112, $ 114, $ 114, $ 120, Workers Comp $ 128, $ 35, $ 75, $ 75, $ 75, $ 75, TOTAL $ 213, $ 101, $ 187, $ 189, $ 189, $ 195, Emergency Management Equipment $ 2, $ 1, $ 1, Code Red $ 6, $ 6, $ 6, Homeland Security $ 3, $ 3, $ 3, $ 3, TOTAL $ 3, $ 11, $ 10, $ 10,
12 Household Hazardous Waste $ 2, $ 15, $ 15, $ 2, $ 2, $ 2, E-Waste $ 3, $ 3, TOTAL $ 2, $ 15, $ 15, $ 2, $ 5, $ 5, Service Dispatch $ 36, $ 19, $ 38, $ 39, $ 39, $ 40, Medical Coordination $ 3, $ 1, $ 3, $ 3, $ 3, $ 7, EMD $ 4, $ 3, $ 4, $ 5, $ 5, $ 3, Solid Waste TOTAL $ 45, $ 24, $ 47, $ 48, $ 48, $ 51, Custodians $ 16, $ 9, $ 15, $ 15, $ 15, $ 15, Labor $ 39, $ 31, $ 40, $ 42, $ 42, $ 42, Water Testing(SM) $ 12, $ 4, $ 12, $ 12, $ 12, $ 12, Fill $ 5, $ $ 5, $ 5, $ 5, $ 5, Recycling(SM) $ 90, $ 69, $ 90, $ 90, $ 90, $ 90, Landfill Closing $ 5, $ 2, $ 5, $ 5, $ 5, $ 5, Bristol R.R. Plant $65.50/ $ 239, $ 82, $ 275, $ 285, $ 285, $ 280, Recycling Pickup(SM) $ 74, $ 26, $ 77, $ 79, $ 79, $ 79, Berlin I.P.C. $33.50 $ 18, $ 7, $ 19, $ 19, $ 19, $ 19, Brush Chipping $ 10, $ 6, $ 8, $ 8, $ 8, $ 8, Leaves (SM) $ 12, $ 6, $ 12, $ 12, $ 12, $ 12, TOTAL $ 520, $ 247, $ 559, $ 572, $ 572, $ 567,
13 Public Works Town Roads Labor $ 77, $ 75, $ 80, $ 83, $ 83, $ 83, Materials $ 13, $ 7, $ 10, $ 10, $ 10, $ 10, Signs $ 5, $ 4, $ 5, $ 5, $ 5, $ 4, Tree Trimming $ 27, $ 21, $ 24, $ 30, $ 24, $ 24, Guard Rail Replacement $ 3, $ 3, $ 3, $ 3, $ 3, Center Line $ 11, $ 10, $ 10, $ 10, $ 10, $ 9, Sweeping $ 24, $ 1, $ 24, $ 25, $ 25, $ 25, Asst. Dir. Public Works $ 78, $ 40, $ 81, $ 84, $ 84, $ 84, Catch Basin Cleaning SM $ 5, $ 5, $ 5, $ 6, $ 5, $ 5, Flood TOTAL $ 245, $ 167, $ 242, $ 257, $ 250, $ 249, Ice & Snow Salt $ 14, $ 10, $ 25, $ 35, $ 35, $ 34, Sand Spreader $ 9, Maintenance $ 39, $ 22, $ 40, $ 50, $ 50, $ 50, Supplies/Parts $ 27, $ 23, $ 32, $ 40, $ 40, $ 40, Labor $ 216, $ 73, $ 240, $ 260, $ 260, $ 260, Sand $ 35, $ 22, $ 40, $ 40, $ 35, Relief Drivers $ 4, $ $ 4, $ 4, $ 4, $ 4, Contractors $ 30, $ 3, $ 35, $ 45, $ 35, $ 35, Curb Repair $ 5, $ 5, $ 5, $ 5, $ 5, TOTAL $ 371, $ 135, $ 413, $ 479, $ 469, $ 463,
14 Street Lighting Service (317) $ 48, $ 20, $ 52, $ 55, $ 50, $ 50, Town Trucks TOTAL $ 48, $ 20, $ 52, $ 55, $ 50, $ 50, Fleet Maintenance $ 95, $ 66, $ 95, $ 95, $ 95, $ 95, Tires $ 11, $ 3, $ 15, $ 15, $ 15, $ 15, Gasoline $ 8, $ $ 12, $ 15, $ 15, $ 23, Parts,Supplies,Oils $ 40, $ 44, $ 44, $ 50, $ 50, $ 50, Fuel $ 48, $ 28, $ 50, $ 60, $ 60, $ 70, Computerization $ 2, $ 2, $ 2, $ 2, Town Aid Roads TOTAL $ 203, $ 143, $ 218, $ 237, $ 237, $ 255, Public Works Salaries $ 36, $ 36, $ 36, $ 36, $ 36, Road Reconstruction TOTAL $ 36, $ 36, $ 36, $ 36, $ 36, Reconstruction $ 90, $ 84, $ 90, $ 95, $ 90, $ 90, Overlay Locip $ 64, $ 65, $ 65, $ 65, $ 65, $ 65, Crack Seal $ 10, $ 7, $ 7, $ 7, $ 7, $ 7, Ultra Heat $ 5, $ 5, $ 5, $ 5, $ 5, $ 5, Train-Pave $ 70, $ 70, $ 70, $ 75, $ 70, $ 70, TOTAL $ 239, $ 232, $ 237, $ 248, $ 238, $ 238,
15 PARKS AND RECREATION Parks Labor $ 61, $ 50, $ 56, $ 58, $ 58, $ 58, Supplies $ 9, $ 8, $ 9, $ 9, $ 9, $ 9, Park Maintenance $ 4, $ 2, $ 5, $ 5, $ 5, $ 5, Field Paint $ 4, $ 2, $ 4, $ 4, $ 4, $ 4, Summer Support $ 21, $ 16, $ 19, $ 19, $ 19, $ 15, Contractual Mowing $ 29, $ 17, $ 27, $ 27, $ 27, $ 27, Porta John Rental $ 5, $ 5, $ 5, $ 5, Lawn Treatment $ 5, $ 5, $ 5, Library TOTAL $ 130, $ 99, $ 125, $ 132, $ 132, $ 128, Librarian $ 47, $ 21, $ 43, $ 51, $ 51, $ 46, Asst. Librarian $ 36, $ 10, $ 35, $ 38, $ 38, $ 37, Staff/Clerk $ 63, $ 29, $ 63, $ 63, $ 63, $ 63, Supplies $ 8, $ 2, $ 9, $ 10, $ 9, $ 9, Cataloging/Books $ 29, $ 8, $ 30, $ 32, $ 30, $ 28, Utilities $ 28, $ 9, $ 28, $ 29, $ 28, $ 28, Cont. Maintenance $ 16, $ 9, $ 19, $ 19, $ 19, $ 19, Cap. Improvements $ 4, $ $ 4, $ 4, $ 4, $ 2, Video $ 5, $ 1, $ 7, $ 8, $ 7, $ 5, Programs/Conf. $ 3, $ 1, $ 3, $ 3, $ 3, $ 3, Meeting Clerk $ $ $ $ $ $ Technology TOTAL $ 243, $ 94, $ 244, $ 261, $ 256, $ 245,
16 Recreation Supplies $ $ $ 1, $ 1, $ 1, $ 1, Programs $ 32, $ 7, $ 29, $ 33, $ 30, $ 30, Meeting Clerk $ 1, $ $ 1, $ 1, $ 1, $ 1, Park Development $ 87, $ 21, $ 82, $ 164, $ 82, $ 85, Recreation Director $ 39, $ 20, $ 40, $ 43, $ 41, $ 43, Professional Development $ $ $ 1, $ 1, $ 1, $ 1, Building Maintenance $ 5, $ 5, $ 5, Holiday Observances TOTAL $ 161, $ 50, $ 156, $ 251, $ 164, $ 168, Memorial Day $ 2, $ $ 2, $ 2, $ 2, $ 2, Pumpkin Festival $ 1, $ 1, $ 1, $ 1, $ 1, $ 1, Egg Hunt $ $ $ $ $ Holiday Season $ 5, $ 1, $ 4, $ 4, $ 4, $ 4, TOTAL $ 9, $ 3, $ 9, $ 9, $ 9, $ 9, Youth-Summer Activities Director-Coordinators $ 14, $ 6, $ 14, $ 14, $ 14, $ 14, Program Expense $ 10, $ 9, $ 10, $ 10, $ 10, $ 9, Fun Week $ 5, $ 4, $ 4, $ 4, $ 4, $ 4, Summer Concerts $ 2, $ 2, $ 3, $ 3, $ 3, $ 3, Grange Teen Center $ 2, $ 3, $ 3, $ 3, $ 2, TOTAL $ 33, $ 22, $ 34, $ 35, $ 34, $ 33,
17 HEALTH AND SOCIAL SERVICES Health Chesprocott 9282 pop $ 51, $ 27, $ 54, $ 57, $ 57, $ 57, VNA $ 3, $ 4, $ 11, $ 11, $ 9, $ 9, TOTAL $ 55, $ 31, $ 65, $ 68, $ 66, $ 66, Open Space Planning Committee Clerical Maps $ $ $ $ Educational Material $ $ $ $ $ Consultant Fees $ $ $ $ Mileage TOTAL $ $ $ $ $
18 Commission on Aging Meeting Clerk $ $ $ $ $ $ Municipal Agent SM $ $ 1, $ 1, $ 1, $ 1, $ 1, Senior Director FT $ 35, $ 17, $ 35, $ 37, $ 42, $ 42, Activity Acct. $ 21, $ 12, $ 21, $ 21, $ 25, $ 24, Center Staff $ 62, $ 20, $ 47, $ 48, $ 48, $ 48, Maintenance $ 1, $ 4, $ 5, $ 5, $ 4, $ 4, Capital Equipment $ 5, $ 2, $ 2, $ 2, $ 2, Greater Wtby. Transit District $ 2, $ 3, $ 3, $ 3, $ 4, $ 4, Mini Bus Driver $ 10, $ 22, $ 23, $ 24, $ 25, TOTAL $ 129, $ 70, $ 138, $ 142, $ 153, $ 152, Prospect Animal Control Salary $ 46, $ 26, $ 51, $ 12, $ 12, $ 12, Call Outs $ 5, $ 5, $ 5, Fees $ 4, Vehicle Maintenance $ 5, $ 5, $ 5, Equipment $ $ $ Vet $ 2, $ 2, Community Outreach $ 2, $ 2, TOTAL $ 46, $ 26, $ 51, $ 27, $ 27, $ 27, Contingency Contingency $ 17, $ 7, $ 12, $ 12, $ 12, $ 12, TOTAL $ 17, $ 7, $ 12, $ 12, $ 12, $ 12,
19 DEBT SERVICE Interest Road Safety $ 9, $ 6, $ 6, $ 3, $ 3, $ 3, Firehouse $ 94, $ 86, $ 77, $ 77, $ 77, Road Safety/Water $ 6, $ 4, $ 2, $ 2, $ 2, Road Safety $ 5, $ 3, $ 1, $ 1, $ 1, Road Safety $ 7, $ 5, $ 2, $ 2, $ 2, Road Safety $ 15, $ 30, $ 30, $ 17, $ 17, $ 17, Road Safety & Sr. Center $ 20, $ 40, $ 25, $ 25, $ 25, Payment TOTAL $ 139, $ 57, $ 176, $ 131, $ 131, $ 131, Road Safety $ 60, $ 39, $ 60, $ 60, $ 60, $ 60, Firehouse $ 190, $ 190, $ 190, $ 190, $ 190, $ 190, Road Safety/Water $ 75, $ 75, $ 75, $ 75, $ 75, $ 75, Road Safety $ 65, $ 65, $ 65, $ 65, $ 65, $ 65, Road Safety $ 85, $ 85, $ 85, $ 85, $ 85, Road Safety $ 60, $ 50, $ 50, $ 48, $ 48, $ 48, Road Safety & Sr. Center $ 70, $ 67, $ 67, $ 67, TOTAL $ 535, $ 419, $ 595, $ 590, $ 590, $ 590,
20 Truck Lease Lease Purchase 06 P.W. $ 21, $ 20, $ 20, $ 20, $ 20, $ 20, Lease Purchase 08 P.W. $ 53, $ 30, Lease Purchase 99 P.W Lease Purchase 00 P.W Lease Purchase 03 F. D. $ 62, $ 62, $ 62, $ 62, $ 62, $ 62, TOTAL $ 83, $ 83, $ 83, $ 83, $ 136, $ 113, Cap & Non-Rec Expenses Transfer $ 4, $ 2, $ 2, $ 2, $ 2, Open Space TOTAL $ 4, $ - $ 2, $ 2, $ 2, $ 2, Open Space $ 4, $ 2, $ 2, $ 2, $ 2, TOTAL $ 4, $ - $ 2, $ 2, $ 2, $ 2,
21 Storm Water Storm Water Phase II(fm) $ 3, $ 1, $ 1, $ 1, $ 1, Scott Road TOTAL $ 3, $ 1, $ 1, $ 1, $ 1, Phase II Design $ 15, $ 15, $ 15, $ 15, $ 15, $ 15, Land Acquisition TOTAL $ 15, $ 15, $ 15, $ 15, $ 15, $ 15, Acquisition $ 4, $ 2, $ 2, $ 2, $ 2, TOTAL $ 4, $ 2, $ 2, $ 2, $ 2, GRAND TOTAL $ 6,294, $ 3,472, $ 6,470, $ 6,873, $ 6,757, $ 6,785, To Date as of December 31, 2007 SM = State Mandate FM = Federal Mandate PT = Part Time 21
TOWN OF DEEP RIVER ADOPTED FINAL BUDGET FOR FISCAL YEAR SUMMARY TOTALS 15-May-17
ADOPTED FINAL BUDGET FOR FISCAL YEAR 2017-2018 SUMMARY TOTALS 15-May-17 APPROPRIATED ADOPTED REVENUES Tax Revenues $13,229,459 $13,582,755 $14,458,750 $875,995 6.45% All Other Town Revenue $1,002,127 $545,100
More informationTOWN OF MADISON Approved Budget May 15, 2018
TOWN OF MADISON 2018-2019 Approved Budget May 15, 2018 TOWN OF MADISON APPROVED BUDGET GLOSSARY Board of Finance Approved Budget 2018-2019..Page 1 Budget Summary by Department..Page 3 Budget Detail by
More informationTown of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015
REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324
More informationTAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00
11/7/2017 BOROUGH OF COPLAY $2,340,299.00 GENERAL FUND 4.130 mills LIBRARY 0.380 mills EMERGENCY SERVICES 0.380 mills TOTAL REAL ESTATE TAX 4.890 mills ADMINISTRATION MAYOR $ 1,800.00 COUNCIL 10,800.00
More informationTOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019
, CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019 The following was adopted by the on May 10, 2018 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL
More informationTOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018
, CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 The following was adopted by the on May 4, 2017 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL
More informationCITY OF WATERVLIET 2010 BUDGET 2010 Budget A1010 MAYOR AND CITY COUNCIL Estimate
CITY OF WATERVLIET 2010 BUDGET A1010 MAYOR AND CITY COUNCIL Estimate (1) Mayor, (2) Councilpersons $79,831 (1)Secretary $9,500 Office supplies, printing, misc expense _ Total $89,331 A1230 GENERAL MANAGER
More informationCITY OF WATERVLIET 2015 BUDGET 2015 Budget A1010 MAYOR AND CITY COUNCIL Estimate
CITY OF WATERVLIET 2015 BUDGET A1010 MAYOR AND CITY COUNCIL Estimate (1) Mayor, (2) Councilpersons $97,506 (1)Secretary $9,500 Office supplies, printing, misc expense _ Total $107,006 A1230 GENERAL MANAGER
More informationBudget Preparation Report Parameters
Header Page 1 Total Report Pages 26 Parameters Report ID: BUD PREP 3 Only: No Print Saved Report Description: No Version Code: 2019 PLAY Year: 2019 Print Summary Page: No Period: 1 To: 12 Column 1 : Column
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017
WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationActual Budgeted
April 5, 217 214-15 215-16 215-16 216-17 216-17 217-18 April 18, 217 DETAIL BREAKDOWN OF BUDGET 1 BOARD OF SELECTMEN 19,56 18,753 99,499 15,191 96,785-8,46-7.99% 1 First Selectman 48,849 49,15 49,15 49,338
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019
WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018
WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationFox Township Supervisors General Fund Proposed 2019 Budget
General Fund 301.100 Real estate - Current $ 94,000 301.200 Real Estate - Prior $ 1,500 301.400 Tax Claim $ 5,000 310.010 Per Capita - current $ 9,300 310.020 Per Capita - Prior $ 150 310.100 Reality Transfer
More informationVILLAGE OF KENMORE, NEW YORK
, NEW YORK 2009-2010 Adopted Budget BUDGET 2009-2010 Exhibit / Schedule Page Summary of Budget by Fund Exhibit A 1 Summary of Appropriations by Fund Exhibit B 2 Summary of Budget - Debt Service Fund Exhibit
More informationTOWN OF KENNEBUNK BUDGET DETAIL. FY2018 Budget Approved 6/13/2017
$12,216,550 $12,843,385 $626,834 5.13% Gross 0 TOTAL NET MUNICIPAL BUDGET $8,016,450 $8,269,785 $253,334 3.16% Net $8,016,450 $8,269,785 1 SELECTMEN TOWN OF KENNEBUNK % 2 11104 51012 Selectmen (Elected)
More informationVILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016
WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 1,297,987.00 8,800.66 21,134.90 1,478,479.80 1,457,344.90 1.4 100-41140 MOBIL
More informationExpense Budget.xlsx
Page 1 20162017 Expense Budget.xlsx Account Description Budget 20162017 Budget 201516 Increase Change Budget 201415 Actuals 201415 20152016 to 20152016 to GENERAL GOVERNMENT 20162017 20162017 GENERAL GOTOTAL
More informationTOWN OPERATING BUDGET FY 2017 FY 2018 FY 2018 GENERAL GOVERNMENT APPROVED REQUEST RECOMMEND
TOWN OF PAXTON COMMONWEALTH OF MASSACHUSETTS ANNUAL TOWN MEETING WORCESTER SS: To either of the Constables of the Town of Paxton: GREETINGS: In the name of the Commonwealth, you are hereby directed to
More informationFY Town of Kent Approved Budget Mil Rate to be set by the Board of Finance on 5/19/17 PROPOSED CURRENT BUDGET BUDGET %
FY 2017-2018 Town of Kent Mil Rate to be set by the Board of Finance on 5/19/17 EXPENSES CURRENT PROPOSED BUDGET BUDGET % Difference twtween FY 2016-2017 and 2016-2017 2017-2018 CHANGE FY 2017-2018 Board
More informationSALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT PROPERTY TAXES 01-301.100 REAL ESTATE TAX - CURRENT 242,748.24 262,606.11 1,300,000.00 1,037,393.89 20.2 01-301.400
More informationMUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL
More informationMunicipal Budget 2019
Municipal Budget 2019 Adopted as Ordinance 18-09 of 2018 Revenues 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 12,431,045.18 302000 REAL ESTATE TAXES - DELINQUENT 285,000.00 302200 BOROUGH-INTERIM
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30
More information2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER
SALISBURY TOWNSHIP 2019 BUDGET SUMMARY: GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER DRAFT BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES: REVENUE
More informationASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,
ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE
More informationFY FY FY FU FY FY
Dept 100 City Manager 100-501 Salary & Wages $ 162,060 $ 166,095 $ 168,882 $ 170,110 $ 170,110 $ 182,089 $ 11,979 100-502 City Council $ 7,837 $ 11,974 $ 12,200 $ 13,000 $ 13,000 $ 20,300 $ 7,300 100-504
More informationID: BP WOW FUND: GENERAL FUND
DATE: 11/27/2013 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 12:02:17 FUND: GENERAL FUND BEGINNING BALANCE 0 TAXES TAXES 10-410-411-1100 GENERAL PROPERTY TAXES 8,689,638 7,240,965 8,689,158 8,950,755 10-410-411-1400
More informationMUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET
REVENUES 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,920,000.00 302000 REAL ESTATE TAXES - DELINQUENT 550,000.00 302200 BOROUGH-INTERIM 20,000.00 11,490,000.00 310 LOCAL TAX ENABLING
More informationTown of Sprague Budget vs Actual July through September 2017
Ordinary Income/Expense Income 5000 Taxes 5000-1 Current Taxes 2,691,162 51,689 51,794 2,794,645 4,954,368 (2,159,723) 56% 5000-2 Current Interest & Lien Fees - 1,329 2,030 3,360 20,000 (16,640) 17% 5000-3
More informationTown of Sprague Budget vs Actual March 31, 2017
Ordinary Income/Expense Income 5000 Taxes 5000-1 Current Taxes 1,476,734 34,527 51,599 4,795,591 4,865,885 (70,294) 99% 5000-2 Current Interest & Lien Fees 870 2,273 4,101 14,416 20,000 (5,584) 72% 5000-3
More informationARTICLE 5: Updated As of 10/18/ /17/2011 Appropriated FY12. Actual FY10. Appropriated FY11. Code
ARTICLE 5: Updated As of 10/18/2011 ELECTED/GENERAL GOVERNMENT MODERATOR E-1 salary (1) 500 480 480 SELECTMEN E-2 salary (5) 15,000 14,400 14,400 E-3 expense 7,478 6,850 6,850 TOWN ADMINISTRATOR GG-1 salary
More informationTOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY
TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Budget 9/30/ Projected Variance Budget Budget Budget Budget Real Estate Taxes $ 24,472,415
More informationProposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL
GENERAL FUND - REVENUE DETAIL Taxes 311 10 Current Ad Valorem $ 15,932,420 $ 14,264,294 $ 12,063,049 $ 11,078,469 311 20 Delinquent Ad Valorem 51,378 211,647 175,000 100,000 312 31 Local Option Gas Tax
More informationTown of Smithfield. Monthly Financial Statements Fiscal Year For the Month Ended August 31, 2018
Town of Smithfield Monthly Financial Statements Fiscal Year 2018-2019 For the Month Ended August 31, 2018 Town of Smithfield Year to Date Revenues For the period ending: August 31, 2018 Remaining Actuals
More information2019 General Fund Budget
Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita
More informationTown of Campton 2015 Proposed Budget
4130 Executive Selectmen 16,350.00 16,350.00 16,350.00 Town Administrator Salary 54,325.00 54,325.46 55,411.50 Longevity 1,050.00 1,050.00 1,050.00 Moderator/ Meals/memory coding etc 5,200.00 6,023.37
More informationMUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 10,846,034.62 302000 REAL ESTATE TAXES - DELINQUENT 350,000.00 302200 BOROUGH-INTERIM 5,000.00 Total REAL PROPERTY TAXES 11,201,034.62
More informationTOWNSHIP OF HAMILTON 2017 BUDGET
BUDGET Change Change General Government General Government, PIL and Other Revenues (931,957) (831,354) -10.8 100,603 PIL and Other Revenues (255,000) (336,093) 31.8 (81,093) Council 130,145 132,843 2.1
More informationTOWNSHIP OF HAMILTON 2018 BUDGET
BUDGET 2016 Proposed % Change $ Change General Government General Government Revenues (931,957) (831,354) (812,445) -2.3% 18,909 PIL and Other Revenues (255,000) (336,093) (330,000) -1.8% 6,093 Council
More information2019 BUDGET SUMMARY FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER
SALISBURY TOWNSHIP 2019 BUDGET SUMMARY GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER FINAL APPROVED BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES:
More informationUnexpended Balance. Unexpended Balance
Summary of Town Budget Code Fund Appropriations & Provisions Estimated Revenues Unexpended Balance Amount to be Raised by Taxes A General $973,800.00 $968,710.00 $5,090.00 $0.00 DA Highway $533,100.00
More informationVILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS
APPROPRIATIONS A 1010 Legislative - Village Trustees: Trustees 26,000 26,000 A 1110 Judicial - Justices: Justices 28,500 28,500 Prosecutor/Steno Prosecutor 14,000 18,000 Steno 6,000 6,000 Contractual 7,000
More informationSouth Londonderry Township 2019 Proposed Budget
South Londonderry Township 2019 Proposed GENERAL FUND REVENUE 2019 Property Taxes 999,355 Local Enabling 1,465,907 Licenses 125,550 Fines 26,500 Interest/Rent 10,200 Public Safety 143,953 Intergov't Revenue
More informationORDINANCE # VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR
ORDINANCE #2016-17 VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR BEGINNING MAY 1, 2016 AND ENDING APRIL 30, 2017 Page 1 of 13 VILLAGE OF STICKNEY
More information4000 CONTRACTUAL SERVICES Office expenses, publications $500 computer costs, misc. expenses
General Worksheets - Budget Estimate A1010 MAYOR AND COUNCIL Mayor $20,745 (2) Councilpersons $31,504 (1)Secretary to the Mayor FT $48,151 sub total $100,400 Office Supplies, printing, meetings conferences,
More information4000 CONTRACTUAL SERVICES Office expenses, publications $1,000 $500 computer costs, misc. expenses
General Worksheets -2017 BUDGET ESTIMATE 2016 2017 Budget Budget Estimate Estimate A1010 MAYOR AND COUNCIL Mayor $20,745 $20,745 (2) Councilpersons $31,504 $31,504 (1)Secretary to the Mayor FT $48,151
More informationTOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY
TOWNSHIP OF HAVERFORD ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Real Estate Taxes $ 23,715,283 Local Enabling Taxes 3,325,000 License & Permits 1,956,500 Fines & Forfeitures
More information2018 Proposed Budget
Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real
More informationGENERAL FUND REVENUES A 1,980,591 GENERAL EXPENSES 2,250,851 GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN EXPENSES 2,627,295
REVENUES AND S GENERAL FUND REVENUES A 1,980,591 GENERAL S 2,250,851 (270,260) GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN S 2,627,295 (100,577) HIGHWAY REVENUES DB 2,983,249 HIGHWAY
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $0.00 $0.00 $0.00 Total Cash $0.00 $0.00 $0.00 Revenue REVENUE
More informationTOWN OF BRUNSWICK, MAINE
TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET ADOPTED May 23, 2013 AMENDED August 8, 2013 For the Fiscal Year July 1, 2013 - June 30, 2014 Town of Brunswick, Maine Municipal Budget for July 1, 2013 - June
More informationBUDGETED COUNCIL $ $333.Month. $ TOTAL 400 $ 19,944.00
EXPENSE BUDGETED 2016 400LEGAL 400.11COUNCIL 6@166.Mo. Pres @$333.Month $ 15,948.00 400.12 MAYOR @ $333.Month. $ 3,996.00 TOTAL 400 $ 19,944.00 401.EXECUTIVE 401.12 TREASURER 401.132 BORO MANAGER $ 69,452.82
More informationCity of Linden BUDGET Fund Fund Budget Budget Impact General DRAFT. Cemetery Perpetual. Debt Retriement
City of Linden 20 Revenue Expenditures 18-19 19-20 Fund Fund Budget Budget Impact General Cemetery $ 57,800 $ 42,681 $ 15,119 Building $ 17,000 $ 44,050 $ (27,050) Administration $ 2,031,353 $ 1,366,015
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total Cash $1,510,361.01
More informationOverall Expenditure Summary
Overall Expenditure Summary 2014 2015 2016 2016 2016 2017 Fund Actual Actual Budget YTD Projected Budget General 8,281,509 7,659,790 8,355,387 5,296,723 7,792,185 8,184,357 CRA 341,547 268,980 717,000
More informationCITY OF HAVERHILL, MASSACHUSETTS FISCAL YEAR 2018
CITY OF HAVERHILL, MASSACHUSETTS FISCAL YEAR 2018 BUDGET PLAN July 1, 2017 to June 30, 2018 MAYOR JAMES J. FIORENTINI MAY, 2017-1 TABLE OF CONTENTS BUDGET SUMMARIES GENARAL FUND Position Comparison.. 5
More informationCITY OF EAST TAWAS Budget
2015-2016 Budget Adopted June 1, 2015 GENERAL FUND 2015 16 ESTIMATED REVENUES 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 179,277 101 000 402.000 CURRENT PROPERTY TAX 1,207,797 101 000 426.000 PAYMENT
More informationSummary of Budget 1. Elected Officers Salaries 2. General Fund Revenues 3-4. General Fund Appropriations Highway Revenues 10
Page# Summary of Budget 1 Elected Officers Salaries 2 General Fund Revenues 3-4 General Fund 5--9 Highway Revenues 10 Highway 11 Sanitation Policy 12 Sanitation District 13-14 Fire Protection District
More information2019 PROPOSED BUDGET
PROPOSED BUDGET Table of Contents BUDGET SUMMARY General Fund 27 Fire 1-2 Revenues Summary 28 Building Inspection 3-4 Expenditures Summary 29 Code Enforcement/Cadets 29 Weights & Measures Special Revenue
More information1 of 21 P:\Budget\2018 Budget\2018 Budget FOR ADVERTISEMENT. Grand Total -
South Londonderry Township 2018 Worksheet GENERAL GOVERNMENT is responsible for those line items that are necessary and supportive of the legislative and policy making functions of the South Londonderry
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: Yes Include Pre-s: No 101 GENERAL MTD YTD 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total $1,510,361.01
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No 101 GENERAL Cash MTD YTD 101-0000-11010 GENERAL $1,661,903.57 $1,661,903.57 $1,661,903.57 Total Cash $1,661,903.57
More informationCITY OF EAST TAWAS Budgets. Adopted
CITY OF EAST TAWAS 2010-2011 Budgets Adopted June 7, 2010 Fund 101: GENERAL FUND 2010-2011 FISCAL YEAR ESTIMATED REVENUES Dept 000: 04221 101-000-000.999 TRANSFER FROM PRIOR YEAR FUNDS 0 101-000-402.000
More informationBUDGET REPORT FOR COOPER CHARTER TOWNSHIP Fund: 101 GENERAL FUND Calculations as of 03/31/2019
DB Coopertwp REPORT FOR COOPER CHARTER TOWNSHIP Fund 101 GENERAL FUND 1/22 ESTIMATED REVENUES 101-000-403.00 CURRENT RE & PP TAX 101-000-407.00 DELINQ RE TAX 101-000-417.00 DELINQ PERS PROP TAX 101-000-442.00
More informationFOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1
COMBINED CASH INVESTMENT MAY 31, 2017 COMBINED CASH ACCOUNTS 01-10110 CASH - COMBINED CHECKING 162,650.26 01-10111 PETTY CASH 200.00 01-10114 LUSK STATE BANK - FEMA 52,964.61 01-11165 BANK OF THE WEST
More information2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting.
ANNUAL Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. This presentation contains certain financial projections based upon a number of assumptions. Fund balances
More informationCity of Hazel Park Budget Resolution Summary Fiscal Year Beginning Fund Balance 1,870,342
City of Hazel Park Budget Resolution Summary Fiscal Year 2015-2016 Beginning Fund Balance 1,870,342 General Fund Revenues Property Taxes $ 6,673,874 State and Federal Revenue 2,220,796 Licenses & Permits
More information2019 Budget PROPOSED Budget & Finance Budget & Finance
REVENUES TAXES 301 REAL PROPERY TAXES 301.100 Real Property Taxes 2,199,814 2,113,626 301.400 Delinquent, Tax Claim Bureau 60,151 60,524 301.500 Real Estate Taxes--Fire Protection 331,664 318,669 301.550
More informationANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF
ANNUAL BUDGET OF THE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL Mayor Sandi Christman Alderman Jeff Dworak Alderman John Griffith Alderman Jason Jelinek Alderman Diane Jirtle
More informationTown of Campton 2016 Approved Budget
4130 4130 SELECTMEN 4130100 4130001 Selectmen $ 16,350.00 $ 16,350.00 $ 16,350.00 4130101 4130002 Town Administrator Salary $ 55,411.50 $ 67,927.05 $ 60,000.00 4130101 4130003 Longevity $ 1,050.00 $ 1,050.00
More informationTOWN OF LUMBERLAND 2018 FINAL BUDGET SWIS CODE:
TOWN OF LUMBERLAND 2018 BUDGET SWIS CODE: 483800 Less Estimated Transfer from Amount to be Code Fund Appropriations Revenue Savings Raised by Taxes A General Fund 1,283,073 326,925 0 956,148 DA Highway
More informationBudget Preparation Report Parameters
Header Page 1 Total Report Pages 26 Parameters Report ID: VIL BUDGET 3 Only: No Print Saved Report Description: No Version Code: VILLAGE BUDGET Year: 2019 Print Summary Page: No Period: 1 To: 12 Column
More informationDetailed Budget FY &
Detailed FY 2017-18 & 2018-19 Fund: 10 - General Fund Division: 000-10 - 000-401000 Property Tax 3,395,700.00 3,463,600.00 10-000 - 402000 Sales and Use Tax 5,225,800.00 5,568,900.00 10-000 - 403001 Franchise
More informationCITY OF BRISTOL FY 2018 Approved Operating Budget Percentage of Budget by Fund
CITY OF BRISTOL Approved Operating Percentage of by Fund General Fund 90.85% Capital Projects Fund 3.21% Special Revenue Funds 5.94% ALL FUNDS TOTAL: $211,161,945 Note: The approved 2018 Operating for
More informationPUBLIC WORKS DEPARTMENT FY16 BUDGET
PUBLIC WORKS DEPARTMENT FY16 BUDGET Respectfully submitted by: Joseph Bettis Jr., Director of Public Works PUBLIC WORKS DEPARTMENT 18 SEPARATE BUDGETS REGISTRY OF DEEDS PARKING TICKET DEPARTMENT TOWN HALL
More informationProfit & Loss Budget vs. Actual January through December 2018
12:25 PM Manheim Borough -General Fund 10/08/18 Profit & Loss Budget vs. Actual January through December 2018 Accrual Basis Income 01 General Fund Income 301 Real Estate Taxes 301.100 Real Estate Tax Current
More information$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000
20072008 BUDGET 20042005 20042005 20052006 20052006 20062007 20062007 20072008 Budget Actual Budget Actual Budget Actual 6 mos. Budget GENERAL CORPORATE FUND RECEIPTS Real Estate & Mobile Home Privelege
More informationPROPOSED 2017/2018 FY BUDGET
Dept. 000 GENERAL FUND 101 REVENUE PROPOSED 2017/2018 FY BUDGET Original Budget YTD Actual as of 3/09/2017 Proposed 2017/2018 Approved Amended 401.000 Fire Department Millage 350,000.00 271,725.88 315,000.00
More informationBUDGET REPORT FOR COOPER CHARTER TOWNSHIP Fund: 101 GENERAL FUND. Calculations as of 03/31/2018
User deanna DB Coopertwp REPORT FOR COOPER CHARTER TOWNSHIP Fund 101 GENERAL FUND 1/14 101-000-403.00 CURRENT RE & PP TAX 101-000-407.00 DELINQ RE TAX 101-000-417.00 DELINQ PERS PROP TAX 101-000-442.00
More informationTOWN BUDGET FOR Town of Lockport. In the County of Niagara. Villages within or partly within town CERTIFICATION OF TOWN CLERK
TOWN BUDGET FOR 2016 Town of Lockport In the County of Niagara Villages within or partly within town Village Of Village Of CERTIFICATION OF TOWN CLERK I, Nancv A. Brooks, Town Clerk, certify that the following
More informationTOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND 31, PROPOSED
TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2011 With Proposed Budget Figures for 2012 PROPOSED REVENUES Town Clerk Fees:
More informationAN APPROPRIATION ORDINANCE
BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,
More informationBUDGET BEGINNING BALANCE REVENUE EXPENSES ENDING BALANCE GENERAL FUND - REVENUE BEGINNING BALANCE -
GENERAL FUND - REVENUE BEGINNING BALANCE - May 1 135,000.00 Property Tax-Fire 210,000.00 Property Tax Street & Bridge-from County 73,700.00 Property Tax-Street Lighting 69,600.00 Property Tax-Corporate
More informationTown of Orange Park, Florida. Annual Budget
Town of Orange Park, Florida Annual 206-207 Town of Orange Park, Florida Annual 206-207 Mayor Eugene Nix Vice-Mayor Scott Land Town Council Steve Howard Gary Meeks Constance Thomas Town Manager Jim Hanson
More informationCITY OF CRANSTON ADOPTED MUNICIPAL BUDGET MAYOR ALLAN W. FUNG
CITY OF CRANSTON ADOPTED 2014-2015 MUNICIPAL BUDGET MAYOR ALLAN W. FUNG CITY OF CRANSTON TABLE OF CONTENTS FY15 ADOPTED BUDGET Page Budget Summary Overview 1 Budget Summary Detail 2-3 Comparative Summary
More informationTown of Heath FY 2019 General Fund Expenditure Report
General Government Expenditures Balance 01-5-114-000 Moderator Stipend 100.00 100.00 100.00 01-5-122-000 Selectmen's Stipend-Membe 2,000.00 2,000.00 1,000.00 1,000.00 50% 01-5-122-001 Selectmen's Stipend-Chair
More informationREVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 User: bonnies DB: CANNON PERIOD ENDING 09/30/2016
REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 DB: CANNON PERIOD ENDING DIFF Fund 101 - GENERAL FUND Revenues Dept 000 101-000-402.000 CURRENT PROPERTY TAX 101-000-412.000 DELINQUENT PROPERY
More informationTown of Heath FY 2019 General Fund Expenditure Report
General Government Expenditures Balance 01-5-114-000 Moderator Stipend 100.00 100.00 100.00 01-5-122-000 Selectmen's Stipend-Membe 2,000.00 2,000.00 2,000.00 01-5-122-001 Selectmen's Stipend-Chair 1,500.00
More informationCITY OF ALTON FY17-18 BUDGET SUMMARY PAGE
ORDINANCE #7569 CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE FUND # TITLE TOTAL REVENUES TOTAL EXPENDITURES 101 GENERAL/IMRF $ 34,195,395.26 $ 34,336,464.45 102 AMPHITHEATER $ 274,040.00 $ 258,855.38 103
More informationBUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND
Fund: 101 GENERAL OPERATING FUND Page: 1/37 ESTIMATED REVENUES Dept 000 - NONE 101-000-403.00 TAXES - CURRENT OPERATING 101-000-403.01 TAXES - STREET LIGHTS 101-000-403.03 TAXES - DELIQUENT & PENALTIES
More informationLower Swatara Township General Fund Budget Budget ******************* 2010 Budget
REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL
More informationTOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK
TOWN FOR 2018 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true
More informationTownship of Hillsborough
Report of Audit on the Financial Statements of the Township of Hillsborough in the County of Somerset New Jersey for the Year Ended December 31, 2016 IN DEX PAGES PARTI Independent Auditor's Report 1-3
More information2019 PROPOSED BUDGET ACCOUNT 2019
219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax
More informationTown of Winchendon FISCAL YEAR 2017 BUDGET PRESENTATION TO THE BOARD OF SELECTMEN AND FINANCE COMMITTEE. Keith R. Hickey Town Manager
Town of Winchendon FISCAL YEAR 2017 BUDGET PRESENTATION TO THE BOARD OF SELECTMEN AND FINANCE COMMITTEE Keith R. Hickey Town Manager Town Manager s Recommended Budget What s included in the budget book?
More informationTOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK
TOWN FOR 2016 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true
More informationTOWN OF MEDFIELD FY2015 APPROPRIATED AMOUNTS SALARIES ELECTED 2,700. Total BOARD OF SELECTMEN SALARIES 2,700
FY2015 AMOUNTS BOARD OF SELECTMEN SALARIES 011221 510140 SALARIES ELECTED 2,700 Total BOARD OF SELECTMEN SALARIES 2,700 BOARD OF SELECTMEN OPERTG EXP 011222 520100 ADVERTISING 1,200 011222 521700 DUES
More information