TOWN OF MADISON Approved Budget May 15, 2018
|
|
- Brice Paul
- 5 years ago
- Views:
Transcription
1 TOWN OF MADISON Approved Budget May 15, 2018
2 TOWN OF MADISON APPROVED BUDGET GLOSSARY Board of Finance Approved Budget Page 1 Budget Summary by Department..Page 3 Budget Detail by Department Page 6 Department of Fiscal Services Page 21 Public Safety Detail by Cost Center Page 23 Reserve Funds Page 25 Capital Project Funds by Department..Page 27 Revenue.Page 29
3 Town of Madison Budget Board of Finance Approved Budget Referendum on May 15, 2018 Expenditures: Approved Approved Change % Change % of increase Town of Madison / Operational Budget (including Private Schools) $18,307,458 $ 18,356,962 $ 49, % 0.20% Reserve Funds 375, ,000 $ -0.00% 0.00% Health Insurance / Self Funding 1,920,667 1,911,688 $ (8,979) -0.47% -0.04% Operational Budget 20,603,125 20,643,650 $ 40, % 0.16% Capital Projects 3,211,906 3,211,906 $ -0.00% 0.00% Debt Service 1,151,408 1,107,934 $ (43,474) -3.78% -0.17% Town of Madison Recommended Budget $24,966,439 $24,963,490 $ (2,949) -0.01% -0.01% Board of Education Recommended Budget $56,919,205 $58,103,711 $ 1,184, % 2.08% TOTAL TOWN AND BOE BUDGET $81,885,644 $83,067,201 $ 1,181, % 1.44% Town of Madison Budget Approved May 15, 2018 Page 1
4 TOWN OF MADISON BUDGET SUMMARY BY DEPARTMENT APPROVED BUDGET Town of Madison Budget Approved May 15, 2018 Page 2
5 Town of Madison Approved Budget By Department 1000 CNRE 1100 BOARD OF SELECTMEN 1101 TECHNOLOGY 1102 HUMAN RESOURCES 1105 FISCAL SERVICES DEPT 1110 TOWN COUNSEL 1115 TOWN CLERK 1120 REGISTRARS 1125 ASSESSOR'S OFFICE 1130 BOARD OF ASSESSMENT APPE 1135 TAX COLLECTOR 1145 COURTS 2100 PUBLIC WORKS 2101 HIGHWAY 2102 MAINTENANCE 2103 LANDFILL 2104 TOWN CAMPUS OPERATIONS 2105 ENGINEERING 3100 POLICE SERVICES 3110 ANIMAL CONTROL 3120 COMMUNICATIONS 3130 FIRE, AMB & CIVIL PREP 4100 LAND USE 4104 HISTORIC DISTRICT COMMISSI 4105 CONSERVATION COMMISSION 4110 ECONOMIC DEVELOP. Requested Budget Difference $1,293, $1,563, $1,332, $0.00 ($38,817.00) $1,293, ($270,000.00) % $172, $177, $190, $190, $12, % $360, $363, $376, $0.00 ($3,000.00) $373, $9, % $165, $169, $187, $187, $17, % $304, $342, $326, $326, ($16,006.74) -4.67% $200, $200, $200, $200, $ % $234, $239, $249, $249, $10, % $56, $56, $58, $58, $2, % $318, $321, $319, $319, ($2,755.05) -0.86% $ $ $1, $1, $ % $204, $231, $179, $179, ($51,451.90) % $6, $6, $6, $6, $ % $2,405, $2,514, $2,650, $0.00 ($40,000.00) $2,610, $96, % $ % $1,331, $1,333, $1,379, $1,379, $46, % $125, $125, $125, $125, $ % $55, $55, $55, $55, $ % $245, $128, $0.00 $0.00 ($128,859.13) % $3,241, $3,332, $3,339, $0.00 $11, $3,350, $17, % $57, $78, $58, $58, ($19,518.49) % $1,064, $1,178, $1,202, $0.00 $1, $1,204, $25, % $1,626, $1,629, $1,633, $0.00 ($79,600.00) $1,554, ($75,452.82) -4.63% $275, $282, $286, $286, $3, % $1, $1, $1, $1, $ % $3, $3, $3, $3, $ % $13, $13, $13, $13, $ % % Diff 4120 BUILDING DEPT $150, $166, $153, $153, ($12,327.88) -7.41% Town of Madison Budget Approved May 15, 2018 Page 3
6 Town of Madison Approved Budget By Department 5100 BEACH & REC. $1,382, $1,405, $1,401, $1,401, ($3,594.07) -0.26% 6110 VNA $ % 6120 YOUTH & FAMILY SERVICES $751, $772, $779, $779, $7, % 6140 COMMUNITY SUPPORT $39, $39, $39, $39, $ % 6170 SENIOR SERVICES $377, $393, $417, $0.00 $13, $430, $36, % 6180 HEALTH DEPARTMENT $192, $204, $216, $216, $12, % 7100 EMPLOYEE BENEFITS $2,811, $2,788, $2,900, $0.00 ($19,000.00) $2,881, $93, % 8110 LIBRARY $1,318, $1,318, $1,304, $0.00 ($300,000.00) $1,004, ($313,291.00) % 8140 CONTINGENCY $71, $60, $71, $71, $10, % 8150 GENERAL GOVERNMENT $725, $570, $742, $0.00 $11, $753, $182, % 8210 DEBT SVCE - GOVT $1,151, $1,501, $1,207, $0.00 ($100,000.00) $1,107, ($393,475.00) % 9108 TOWN HEALTH BENEFITS $1,920, $1,920, $1,911, $1,911, ($8,979.12) -0.47% 9110 PRIVATE SCHOOLS $306, $306, $307, $0.00 ($130,000.00) $177, ($128,346.66) % 100 GENERAL FUND $24,966, $25,800, $25,637, $0.00 ($674,050.00) $24,963, ($836,839.26) -3.24% Grand Total for Report $24,966, $25,800, $25,637, $0.00 ($674,050.00) $24,963, ($836,839.26) -3.24% Town of Madison Budget Approved May 15, 2018 Page 4
7 TOWN OF MADISON BUDGET DETAIL BY DEPARTMENT APPROVED BUDGET Town of Madison Budget Approved May 15, 2018 Page 5
8 Town of Madison Approved Budget By Department CNRE FUNDING $1,293, $1,563, $1,332, $0.00 ($38,817.00) $1,293, ($270,000.00) % 1000 CNRE $1,293, $1,563, $1,332, $0.00 ($38,817.00) $1,293, ($270,000.00) % SAL - DEPT HEAD $90, $90, $100, $100, $9, % SAL - ADMIN $ % SAL - OFFICE STAFF $62, $67, $70, $70, $3, % PROFESSIONAL / $ % CHARTER REVISION $ % TELEPHONE $ $ $ $ $ % REPORTS $ % COMMUNICATIONS $1, $1, $ $ ($200.00) % LEGAL NOTICES $2, $2, $2, $2, ($250.00) -9.10% PRINTING & BINDING $10, $10, $10, $10, $ % STAFF TRAVEL $1, $1, $1, $1, $ % OFFICE SUPPLIES $2, $2, $2, $2, ($250.00) -9.10% SUPPLIES $1, $1, $1, $1, ($400.00) % 1100 BOARD OF SELECTMEN $172, $177, $190, $190, $12, % SALARY-DEPT HEAD $63, $65, $65, $65, ($0.35) -0.01% SALARY-TECH $70, $72, $72, $72, ($202.56) -0.28% STAFF DEVELOPMENT $1, $1, $1, $1, $ % PROFESSIONAL & TECH $17, $17, $17, $0.00 $10, $27, $10, % REPAIRS & MAINTENANCE $15, $15, $15, $15, $ % TELECOMMUNICATIONS $1, $1, $1, $1, $ % COMMUNICATIONS $ % STAFF TRAVEL $ % SUPPLIES $4, $4, $4, $4, $ % TECHNOLOGY $187, $187, $200, $0.00 ($13,000.00) $187, $ % 1101 TECHNOLOGY $360, $363, $376, $0.00 ($3,000.00) $373, $9, % SAL-DEPT HEAD HR $96, $103, $110, $110, $6, % SAL-OFFICE STAFF HR $48, $52, $56, $56, $4, % STAFF DEVELOPMENT $10, $6, $10, $10, $3, % PROFESSIONAL/TECHNIC $3, $1, $3, $3, $1, % LEGAL NOTICES,ADS $2, $ $2, $2, $1, % OFFICE SUPPLIES $3, $3, $3, $3, $ % SUPPLIES / COMMITTEES $ $ $ $ $ % DUES,FEES,& $1, $1, $1, $1, $ % 1102 HUMAN RESOURCES $165, $169, $187, $187, $17, % PROF / TECH SVCES $304, $342, $326, $326, ($16,006.74) -4.67% 1105 FISCAL SERVICES DEPT $304, $342, $326, $326, ($16,006.74) -4.67% Town of Madison Budget Approved May 15, 2018 Page 6
9 Town of Madison Approved Budget By Department LEGAL SERVICES $200, $200, $200, $200, $ % 1110 TOWN COUNSEL $200, $200, $200, $200, $ % SAL - DEPT HEAD $81, $84, $87, $87, $2, % OFFICE STAFF $93, $96, $104, $104, $8, % PROF & TECH-VITAL $ $ $ $ $ % PURCHASED SERVICES $33, $33, $33, $33, ($75.00) -0.23% LEGAL NOTICES $4, $4, $4, $4, $ % OFFICE SUPPLIES $ % RECORDING & OFFICE $6, $6, $6, $6, $ % DUES, FEES & $4, $4, $4, $4, $ % RESTORATION-NON $10, $10, $10, $10, $ % 1115 TOWN CLERK $234, $239, $249, $249, $10, % SAL - DEPT HEAD $23, $23, $23, $23, $ % WAGES-CANVAS $1, $1, $1, $1, $ % WAGES $3, $4, $6, $6, $1, % ELECTION SUPPORT $18, $18, $18, $18, $ % VOTING MACHINE $4, $4, $4, $4, $ % LEGAL NOTICES $ % SUPPLIES-BALLOTS $3, $2, $3, $3, $ % SUPPLIES $3, $3, $3, $3, $ % 1120 REGISTRARS $56, $56, $58, $58, $2, % SAL - DEPT HEAD $86, $88, $91, $91, $3, % OFFICE STAFF $107, $114, $102, $102, ($12,457.78) % STAFF DEVELOPMENT $1, $1, $1, $1, $ % PROF & TECH SVCES $13, $7, $13, $13, $5, % DATA PROCESSING $18, $18, $19, $19, $1, % MAPPING $4, $3, $4, $4, $ % STAFF TRAVEL $1, $1, $ $ ($200.00) % OFFICE SUPPLIES $4, $4, $4, $4, $ % DUES, FEES & $2, $2, $1, $1, ($700.00) % REVALUATION $80, $80, $80, $80, $ % 1125 ASSESSOR'S OFFICE $318, $321, $319, $319, ($2,755.05) -0.86% WAGES $ $ $1, $1, $ % LEGAL NOTICES $73.00 $73.00 $73.00 $73.00 $ % OFFICE SUPPLIES $48.00 $48.00 $48.00 $48.00 $ % 1130 BOARD OF ASSESSMENT APPE $ $ $1, $1, $ % SAL - DEPT HEAD $111, $134, $85, $85, ($48,469.18) % OFFICE STAFF $59, $61, $61, $61, $ % DMV CHARGES $ $ $ $ $ % Town of Madison Budget Approved May 15, 2018 Page 7
10 Town of Madison Approved Budget By Department DATA PROCESSING $12, $12, $12, $12, $ % OFFICE SUPPLIES $13, $12, $13, $13, $1, % PRIOR YR REFUNDS $7, $11, $7, $7, ($4,300.00) % TAX SALES $ % PRIOR YEAR REFUNDS- $ % 1135 TAX COLLECTOR $204, $231, $179, $179, ($51,451.90) % PROF & TECH SERVICES $3, $3, $3, $3, $ % OFFICE SUPPLIES $3, $3, $3, $3, $ % EQUIPMENT $ % MICROFILMING COURT $ % 1145 COURTS $6, $6, $6, $6, $ % SAL - DEPT HEAD $111, $114, $114, $114, $ % SAL - ADMIN $102, $121, $155, $155, $33, % WAGES $665, $652, $704, $704, $52, % SAL - OFFICE STAFF $17, $17, $36, $36, $18, % HIGHWAY OVERTIME $19, $19, $19, $19, $ % PROF/TECH SERVICES- $5, $5, $27, $27, $22, % PROF & TECH - $28, $28, $28, % DISPOSAL/RECYCLING $2, $2, $2, $2, $ % SNOW REMOVAL $135, $235, $135, $135, ($100,000.00) % STREET LIGHT MAINT $20, $20, $20, $20, $ % STREET LIGHT $ % MAINTENANCE TO OTHER $ % CONSTRUCTION $83, $83, $92, $92, $9, % STREET & TRAFFIC SIGNS $18, $18, $18, $18, $ % PURCHASE $24, $24, $24, $24, $ % PURCHASED SERVICES / $ % PURCHASED SERVICES / $ % TELEPHONE - PUBLIC $5, $5, $6, $6, $ % STAFF TRAVEL $4, $4, $4, $4, $ % OFFICE SUPPLIES - $1, $1, $0.00 $0.00 ($1,200.00) % SUPPLIES - PUBLIC $4, $4, $8, $8, $3, % MAINTENANCE SUPPLIES $ % MATER/INFRASTRUCTURE $176, $176, $196, $196, $19, % PAVEMENT OVERLAY $153, $153, $153, $153, $ % GAS & OIL $88, $88, $88, $88, $ % HYDRANTS & WATER $ % STREET LIGHTS ELEC / $ % EQUIPMENT REPAIRS $114, $114, $114, $114, $ % ADMIN VEHICLE $3, $3, $3, $3, $ % RADIO MAINT & OPER $1, $1, $1, $1, $ % Town of Madison Budget Approved May 15, 2018 Page 8
11 Town of Madison Approved Budget By Department HIGHWAY WORKING $15, $15, $15, $15, $ % DUES, FEES, $2, $2, $5, $5, $3, % EQUIPMENT-PUBLIC $12, $12, $17, $17, $5, % PLANNED & CYCLED $ % EQUIPMENT/VEHICLES $155, $155, $155, $155, $ % MAJOR ROADS $460, $460, $500, $0.00 ($40,000.00) $460, $ % 2100 PUBLIC WORKS $2,405, $2,514, $2,650, $0.00 ($40,000.00) $2,610, $96, % DISPOSAL / RECYCLING $ % SNOW REMOVAL $ % CONSTRUCTION $ % STREET & TRAFFIC SIGNS $ % MATER/INFRASTRUCTURE $ % PAVEMENT OVERLAY $ % GAS & OIL $ % EQUIPMENT REPAIRS $ % ADMIN VEHICLE $ % HIGHWAY WORKING $ % SUPPLIES $ % EQUIPMENT/ VEHICLES $ % MAJOR ROAD $ % 2101 HIGHWAY $ % SAL - ADMIN $27, $28, $28, $28, ($0.31) -0.01% WAGES $149, $149, $153, $153, $4, % OFFICE STAFF $46, $48, $49, $49, $1, % OVERTIME / SUMMER $2, $2, $2, $2, $ % CUSTODIAL O/T $ % PROF/TECH SERVICES $1, $1, $1, $1, $ % DISPOSAL/RECYCLING $ % BUILDING MAINT- $1, $1, $1, $1, $ % BLDG MAINT/ CAMPUS- $30, $70, $30, $30, ($40,000.00) % BLDG MAINT-CAMPUS $3, $3, $3, $3, $ % BLDG MAINT- ARTS BARN $4, $4, $4, $4, $ % BLDG MAINT-MEM T HALL $21, $31, $21, $21, ($10,000.00) % MAINT-EAST WHARF $ % MAINT-WEST WHARF $ % BUILDING MAINT-POLICE $38, $38, $38, $38, $ % BUILDING MAINT-TOWN $9, $9, $9, $9, $ % BUILDING MAINT-AMB $9, $9, $9, $9, $ % BUILDING MAINT-SENIOR $9, $19, $9, $9, ($10,000.00) % BUILDING MAINT-BAUER $ % BUILDING MAINT-SURF $ % Town of Madison Budget Approved May 15, 2018 Page 9
12 Town of Madison Approved Budget By Department LP BLDG MAINT - LESAGE $1, $1, $1, % EQUIPMENT $ % MAINT AND UTILITIES ($25,400.00) ($25,400.00) ($25,400.00) ($25,400.00) $ % COMMUNICATION/TELEPH $ $ $ $ $ % MAINTENANCE SUPPLIES $ % GROUNDS MAINTENANCE $ % GAS-TN CAMPUS-MNT $3, $2, $3, $3, $1, % GAS-TN CAMPUS-OFFICE $8, $7, $8, $8, $1, % GAS-MEM TOWN HALL $8, $7, $8, $8, $1, % GAS-TN GARAGE $9, $8, $9, $9, $1, % GAS-GYM $12, $8, $12, $12, $4, % GAS-ARTS BARN $3, $3, $3, $3, $ % GAS-BAUER PARK $ $ $ $ $ % GAS-SURF CLUB $16, $11, $16, $16, $5, % GAS-MAINTENANCE $4, $4, $4, $4, $ % GAS-POLICE $17, $13, $17, $17, $4, % GAS-DOG POUND $ % GAS-SENIOR CENTER $12, $8, $12, $12, $4, % GAS-HUMAN SERVICES $2, $2, $2, $2, $ % HEATING OIL - SURF CLUB $ % HEATING OIL-SENIOR $ % WATER-TN CAMPUS $3, $3, $3, $3, $ % WATER-TN CAMPUS GYM $ $ $ $ $ % WATER-TN CAMPUS $ $ $ $ $ % WATER-MEM TOWN HALL $2, $2, $4, $4, $2, % WATER-TN GARAGE $ $ $ $ $ % WATER - EAST WHARF $ $ $ $ $ % WATER - WEST WHARF $ $ $ $ $ % WATER - STRONG FIELD $2, $2, $2, $2, $ % WATER-BAUER PARK $ $ $ $ $ % WATER - ATHLETIC $2, $2, $2, $2, $ % WATER - SURF CLUB $5, $5, $5, $5, $ % WATER - DOWNTOWN $9, $9, $9, $9, $ % WATER - POLICE $2, $2, $4, $4, $2, % HYDRANTS & WATER $422, $422, $447, $447, $25, % WATER-SENIOR CENTER $2, $2, $4, $4, $2, % WATER-HUMAN SERVICES $ $ $ $ $ % STREET LIGHTS $60, $41, $63, $63, $22, % ELECTRICITY-ACADEMY $6, $6, $6, $6, $ % ELECTRICITY-TN CAMPUS $90, $84, $90, $90, $6, % ELECTRICITY-TN CAMPUS $ % ELECTRICITY-TN CAMPUS $ % Town of Madison Budget Approved May 15, 2018 Page 10
13 Town of Madison Approved Budget By Department ELECTRICITY-MEM TN $17, $17, $17, $17, $ % LP ELECTRICITY - LESAGE $ $ $ % ELECTRICITY-TN GARAGE $8, $8, $8, $8, $ % ELECTRIC - EAST WHARF $ $ $ $ $ % ELECTRIC - STRONG $9, $9, $11, $11, $2, % ELECTRIC-BAUER PARK $ $ $ $ $ % ELECTRIC - ATH. FIELDS $2, $2, $2, $2, $ % ELECTRIC - SURF CLUB $13, $9, $13, $13, $4, % ELECTRIC - GREEN $ $ $ $ $ % ELECTRIC-SALT MEADOW $5, $3, $5, $5, $2, % ELECTRIC-POLICE $60, $60, $60, $60, $ % ELECTRIC-DOG POUND $ % ELECTRIC - $ % ELECTRIC-SENIOR $18, $10, $18, $18, $8, % ELECTRICITY-HUMAN $ % FACILITIES WORKING $ % SUPPLIES $5, $5, $5, $5, $ % EQUIPMENT $1, $1, $1, $1, $ % CAPITAL EQUIPMENT $ % CONST SVC-MEM TOWN $ % PLANNED & CYCLED $140, $140, $140, $140, $ % 2102 MAINTENANCE $1,331, $1,333, $1,379, $1,379, $46, % SOLID WASTE DISPOSAL $80, $80, $80, $80, $ % PURCHASED SERVICES $24, $24, $24, $24, $ % PURCHASED SERVICES $1, $1, $1, $1, $ % RECYCLING $13, $13, $13, $13, $ % UTILITIES / LANDFILL $4, $4, $4, $4, $ % EQUIPMENT $3, $3, $3, $3, $ % 2103 LANDFILL $125, $125, $125, $125, $ % MAINT BY PUBLIC WORKS $ % TELEPHONE $55, $55, $55, $55, $ % 2104 TOWN CAMPUS OPERATIONS $55, $55, $55, $55, $ % SAL - DEPT HEAD $125, $0.00 $ % SAL - ADMIN $31, $38, $0.00 $0.00 ($38,853.33) % SAL - OFFICE STAFF $17, $18, $0.00 $0.00 ($18,263.80) % PROF/TECH SERVICES - $22, $22, $0.00 $0.00 ($22,260.00) % PROF/TECH - $8, $8, $0.00 $0.00 ($8,188.00) % CONSTRUCTION $9, $9, $0.00 $0.00 ($9,264.00) % TELEPHONE - $ $ $0.00 $0.00 ($615.00) % SUPPLIES - ENGINEERING $2, $2, $0.00 $0.00 ($2,400.00) % Town of Madison Budget Approved May 15, 2018 Page 11
14 Town of Madison Approved Budget By Department MATER/INFRASTRUCTURE $19, $19, $0.00 $0.00 ($19,610.00) % DUES,FEES,MEMBERSHIP $3, $3, $0.00 $0.00 ($3,505.00) % EQUIPMENT - $5, $5, $0.00 $0.00 ($5,900.00) % 2105 ENGINEERING $245, $128, $0.00 $0.00 ($128,859.13) % SAL - DEPT HEAD $144, $149, $154, $154, $5, % SAL - CAPTAIN $96, $101, $105, $105, $4, % SAL - ADMIN $63, $65, $65, $65, ($27.58) -0.05% WAGES $1,927, $1,879, $1,986, $1,986, $107, % DIFFERENTIAL / WAGES $6, $6, $6, $6, $ % HOLIDAY DIFFERENTIAL $145, $115, $149, $149, $33, % WAGES-COMP BUYOUT $2, $2, $2, $2, $ % WAGES-VACATION $5, $5, $5, $5, $ % WAGES-SICK TIME $2, $2, $2, $2, $ % COMMUNITY SERVICE $6, $6, $6, $6, $ % REDUCTION / BUDGET $ % EARLY RETIREMENT $ % OFFICE STAFF $158, $162, $166, $166, $4, % OT-BOE SPECIAL DUTY $8, $8, $8, $8, $ % OT-BEACH & REC $ % OT-REPLACEMENT $78, $205, $80, $80, ($125,539.48) % OT-SPECIAL FUNCTIONS $15, $18, $15, $15, ($3,118.76) % OT-SPEC.DUTY PAY $32, $62, $33, $33, ($29,183.37) % OT-INVESTIGATIONS $38, $44, $39, $39, ($5,046.90) % OT-ED.& TRAINING $28, $28, $29, $29, $ % STAFF DEVELOPMENT $12, $12, $12, $12, $ % PROF/TECH SERVICES $7, $7, $7, $7, $ % PART TIME OFFICERS $14, $0.00 $14, $14, $14, % GRANT MATCHING FUNDS $14, $4, $14, $14, $10, % PURCHASE SVCES $ % TELEPHONE $ % POLICE SERV.& SUPPLIES $100, $110, $100, $0.00 $11, $112, $1, % OFFICE SUPPLIES $ % VEHICLE MAINTENANCE $35, $35, $35, $35, $ % TIRES $ % GASOLINE $80, $80, $80, $80, $ % RADIO MAINTENANCE $ % COMMUNICATIONS/TECH $80, $80, $80, $80, $ % STAFF UNIFORMS $21, $21, $21, $21, $ % UNIFORM MAINTENANCE $ % INVESTIGATION $5, $5, $5, $5, $ % ARMORY SUPPLIES $11, $11, $11, $11, $ % Town of Madison Budget Approved May 15, 2018 Page 12
15 Town of Madison Approved Budget By Department COMPUTERS/SOFTWARE $ % DUES, FEES & $3, $3, $3, $3, $ % EQUIPMENT $ % VEHICLES $96, $96, $96, $96, $ % 3100 POLICE SERVICES $3,241, $3,332, $3,339, $0.00 $11, $3,350, $17, % SAL-DEPT HEAD $45, $66, $47, $47, ($19,655.77) % WAGES $5, $5, $5, $5, $ % PROF AND TECH $1, $1, $1, $1, $ % STAFF TRAVEL $2, $2, $2, $2, $ % MISC. SUPPLIES $3, $3, $3, $3, $ % 3110 ANIMAL CONTROL $57, $78, $58, $58, ($19,518.49) % SAL-ADMIN $66, $68, $68, $68, $ % SAL-TECH $412, $490, $443, $443, ($46,994.10) -9.60% CLASSFIED OT- $120, $120, $126, $126, $5, % STAFF DEVELOPMENT $6, $6, $6, $6, $ % PROF & TECH $50, $50, $50, $0.00 $26, $77, $26, % REGIONALIZATION/COMM $ % TELECOMMUNICATIONS $3, $3, $3, $3, $ % STAFF UNIFORMS $2, $1, $2, $2, $ % SUPPLIES $2, $1, $2, $2, $ % EQUIPMENT $ % COMMUNICATIONS $400, $435, $500, $0.00 ($25,400.00) $474, $39, % 3120 COMMUNICATIONS $1,064, $1,178, $1,202, $0.00 $1, $1,204, $25, % SAL-DEPT HEAD $63, $65, $65, $65, $ % SAL-ADMIN $ % SAL-TECH $46, $46, $46, $46, ($853.90) -1.82% WAGES / HURRICANE $ % SNOW STORM 2018 $ % WAGES-HURRICANE $ % WAGES-BLIZZARD 2015 $ % WAGES-FIRE WATCH $2, $2, $2, $2, $ % STAFF DEVELOPMENT $3, $3, $3, $3, $ % STAFF DEVELOPMENT $3, $3, $3, $3, $ % PROF & TECH / $ % PROF & TECH- $ % PROF & TECH-BLIZ 2015 $ % PROF & TECH-MAD HOSE $14, $14, $14, $14, $ % PROF & TECH-N MAD FIRE $ % PROF & TECH-C-MED $8, $8, $8, $8, $ % CONSTRUCTION/HURRICA $ % Town of Madison Budget Approved May 15, 2018 Page 13
16 Town of Madison Approved Budget By Department CONSTRUCT-HURRICANE $ % TREE SERVICES $ % TREE SVCS-HURRICANE $ % SNOW STORM / 2018 $ % TELEPHONE $22, $22, $22, $22, $ % EMERGENCY $6, $6, $6, $6, $ % TELEPHONE $2, $2, $2, $2, $ % STAFF TRAVEL-FIRE $2, $2, $2, $2, $ % OFFICE SUPPLIES $ % VEHICLE MAINTENANCE $ % COMPUTER $3, $3, $3, $3, $ % STAFF UNIFORMS $ $ $ $ $ % HURRICANE IRENE/ $ % SUPPLIES-HURRICANE $ % SUPPLIES-BLIZZARD 2015 $ % SUPPLIES $ $ $ $ $ % EQUIPMENT-FM $1, $1, $1, $1, $ % DUES,FEES & $ $ $ $ $ % MADISON HOSE $131, $131, $131, $131, $ % NORTH MADISON FIRE $120, $120, $120, $120, $ % OPER.FUNDS- $555, $555, $555, $555, $ % CAPITAL EQUIPMENT- $ % EQUIP - PUBLIC SAFETY- $ % EQUIP - PUBLIC SAFETY- $ % GEAR - PUBLIC SAFETY- $20, $20, $20, $20, $ % GEAR - PUBLIC SAFETY-N $ % TRUCK REPLACEMENT- $235, $235, $235, $235, $ % TRUCK REPLACEMENT-N $130, $130, $130, $130, $ % AMBULANCE $155, $155, $130, $0.00 ($30,000.00) $100, ($55,000.00) % HOSE EQUIPMENT-MAD $25, $25, $55, $0.00 ($36,600.00) $18, ($6,600.00) % HOSE EQUIPMENT-N MAD $50, $50, $50, $0.00 ($13,000.00) $37, ($13,000.00) % NMADISON WATER TANKS $25, $25, $25, $25, $ % 3130 FIRE, AMB & CIVIL PREP $1,626, $1,629, $1,633, $0.00 ($79,600.00) $1,554, ($75,452.82) -4.63% SAL- DEPT HEAD $103, $106, $110, $110, $3, % SAL - TECH $34, $35, $35, $35, ($8.79) -0.03% OFFICE STAFF $115, $118, $118, $118, ($22.12) -0.02% PROF & TECH SERVICES $10, $10, $10, $10, $ % PLAN OF CONSERVATION $ % TELEPHONE $1, $1, $1, $1, $ % LEGAL NOTICES $3, $3, $3, $3, $ % STAFF EXPENSE $2, $2, $2, $2, $ % Town of Madison Budget Approved May 15, 2018 Page 14
17 Town of Madison Approved Budget By Department OFFICE SUPPLIES $3, $3, $3, $3, $ % DUES, FEES & $1, $1, $1, $1, $ % 4100 LAND USE $275, $282, $286, $286, $3, % WAGES $ $ $ $ $ % LEGAL NOTICES $ $ $ $ $ % SUPPLIES $ $ $ $ $ % 4104 HISTORIC DISTRICT COMMISSI $1, $1, $1, $1, $ % PROFESSIONAL $3, $3, $3, $3, $ % 4105 CONSERVATION COMMISSION $3, $3, $3, $3, $ % TOURISM $4, $4, $4, $4, $ % PROF / TECH SERVICES $9, $9, $9, $9, $ % 4110 ECONOMIC DEVELOP. $13, $13, $13, $13, $ % SAL - DEPT HEAD $84, $87, $87, $87, ($0.01) -0.01% SAL - TECH $ % OFFICE STAFF $42, $47, $43, $43, ($3,592.87) -7.64% STAFF DEVELOPMENT $1, $1, $1, $1, $ % PROF & TECH SERVICES $17, $27, $17, $17, ($10,583.20) % TELEPHONE $1, $1, $1, $1, $ % PRINTING $ % STAFF TRAVEL $1, $1, $1, $1, $ % OFFICE SUPPLIES $1, $ $1, $1, $ % STAFF UNIFORMS $ $ $ % EQUIPMENT $ % DUES, FEES & $ % COMPUTERS/SOFTWARE $ % 4120 BUILDING DEPT $150, $166, $153, $153, ($12,327.88) -7.41% SAL - DEPT HEAD $111, $114, $114, $114, ($0.01) -0.01% SAL - ADMIN $215, $221, $223, $223, $2, % WAGES- GROUNDS STAFF $481, $481, $481, $481, $ % WAGES - FACILITY $141, $141, $145, $145, $4, % WAGES- OFFICE STAFF $ % OFFICE STAFF $50, $52, $52, $52, $ % SUMMER STAFF WAGES $38, $38, $41, $41, $3, % OVERTIME WAGES $42, $55, $42, $42, ($12,841.00) % PROF/TECH SERVICES $2, $2, $2, $2, $ % DISPOSAL/RECYCLING $38, $38, $38, $38, $ % PARKS BUILDING $33, $33, $33, $33, $ % MAINT WEST WHARF $ % BUILDING MAINT- BAUER $ % Town of Madison Budget Approved May 15, 2018 Page 15
18 Town of Madison Approved Budget By Department BUILDING MAINT- SURF $ % EQUIPMENT $25, $25, $25, $25, $ % MAINT. TO OTHER DEPTS ($20,000.00) ($20,000.00) ($20,000.00) ($20,000.00) $ % RENTAL CUSTODIAL $ % PURCHASED SERVICES / $12, $12, $12, $12, $ % PURCHASE SERVICES $19, $19, $17, $17, ($2,597.00) % PURCHASE SVCS- $33, $33, $34, $34, $ % PRINTING $3, $3, $4, $4, $1, % STAFF TRAVEL $ $ $ $ ($2.59) -0.28% OFFICE SUPPLIES $1, $1, $1, $1, $ % MAINTENANCE SUPPLIES $33, $33, $33, $33, $ % GROUNDS MAINTENANCE $82, $82, $82, $82, $ % WORKING GEAR $8, $8, $8, $8, $ % EQUIPMENT-GROUNDS $7, $7, $7, $7, $ % DUES, FEES & $2, $2, $2, $2, $ % EQUIPMENT-PARKS $15, $15, $15, $15, ($380.00) -2.48% CAPITAL EQUIPMENT $ % 5100 BEACH & REC. $1,382, $1,405, $1,401, $1,401, ($3,594.07) -0.26% VISITING NURSE $ % 6110 VNA $ % SAL - DEPT HEAD $98, $100, $100, $100, $ % SAL - ADMIN $500, $514, $520, $520, $5, % OFFICE STAFF $69, $72, $75, $75, $2, % OVERTIME $4, $4, $4, $4, ($11.15) -0.23% STAFF DEVELOPMENT $3, $3, $3, $3, $ % PRO/TECH- MENTAL $7, $7, $7, $7, $ % PROF & TECH SERVICES $22, $22, $24, $24, $2, % TELEPHONE $3, $3, $2, $2, ($1,000.00) % POSTAGE $1, $ $ $ ($100.00) % STAFF TRAVEL $4, $4, $4, $4, $ % OFFICE SUPPLIES $3, $3, $3, $3, $ % PROGRAM SUPPLIES $8, $8, $9, $9, $1, % LOCAL RELIEF $24, $24, $20, $20, ($4,000.00) % FURNITURE $ $ $ $ ($200.00) % 6120 YOUTH & FAMILY SERVICES $751, $772, $779, $779, $7, % COMMUNITY SUPPORT $23, $23, $23, $23, $ % MADE $15, $15, $15, $15, $ % 6140 COMMUNITY SUPPORT $39, $39, $39, $39, $ % SAL - DEPT HEAD $79, $89, $100, $100, $11, % SAL - ADMIN $131, $136, $146, $146, $10, % Town of Madison Budget Approved May 15, 2018 Page 16
19 Town of Madison Approved Budget By Department WAGES - Bus Drivers $64, $65, $66, $66, $ % CAFE WAGES $46, $46, $47, $47, $1, % WAGES $14, $14, $14, $14, $ % REDUCTION / BUDGET $ % SAL - OFFICE STAFF $ % RENTER REBATE $13, $13, $13, % STAFF DEVELOPMENT $1, $1, $1, $1, $ % PROFESSIONAL $14, $13, $14, $14, $ % REPAIRS & MAINTENANCE $ % MW MEALS ON WHEELS / $ % MOVING EXPENSE $ % TELEPHONE $1, $1, $1, $1, $ % PRINTING & BINDING $5, $5, $6, $6, $ % STAFF TRAVEL $1, $1, $1, $1, $ % MW VOLUNTEER MILEAGE- $ % OFFICE SUPPLIES $2, $2, $2, $2, $ % CABLE $1, $1, $1, $1, $ % SUPPLIES $1, $1, $1, $1, $ % DUES, FEES & $1, $1, $1, $1, $ % RECREATION ACTIVITIES $ % NUTRITION PROGRAM $11, $11, $11, $11, $ % COMPUTERS/SOFTWARE $ % 6170 SENIOR SERVICES $377, $393, $417, $0.00 $13, $430, $36, % SAL - DEPT HEAD $99, $102, $105, $105, $3, % SAL - TECH $34, $34, $46, $46, $12, % SAL - OFFICE STAFF $19, $21, $25, $25, $3, % PROF & TECH SERVICES $0.00 $7, $0.00 $0.00 ($7,345.00) % SEPTAGE TREATMENT $ % WATER ANALYSIS $ $ $ $ $ % MOSQUITO CONTROL $12, $12, $12, $12, $ % TELEPHONE $ $1, $1, $1, $ % STAFF TRAVEL $1, $1, $1, $1, $ % UNIFORMS $0.00 $ $ $ $ % SUPPLIES $1, $ $1, $1, $ % HAZ WASTE SERVICES $22, $22, $22, $22, ($480.00) -2.11% 6180 HEALTH DEPARTMENT $192, $204, $216, $216, $12, % HEALTH INSURANCE / $66, $57, $72, $72, $14, % LIFE INSURANCE $10, $10, $8, $8, ($1,866.00) % SOCIAL SECURITY $675, $715, $696, $696, ($19,174.42) -2.68% FSA ADMINISTRATION $2, $2, $2, $2, $ % TOWN PENSION PLAN $618, $618, $685, $685, $67, % Town of Madison Budget Approved May 15, 2018 Page 17
TOWN OF PROSPECT Salary $ 77, $ 38, $ 77, $ 77, $ 77, $ 77,575.00
TOWN OF PROSPECT 2006-2007 2007-2008 2007-2008 2008-2009 2008-2009 2008-2009 General Government Office of the Mayor 5000-00 Salary $ 77,575.00 $ 38,787.58 $ 77,575.00 $ 77,575.00 $ 77,575.00 $ 77,575.00
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 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 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 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 informationTown of Wilton Adopted Budget FY 2016
Account Number Description 2016 Adopted Budget Fund 001 General Fund Revenue Department 04 Human Resources Division 0200 Town Clerk 31005 31010 31502 31504 31505 31506 31508 31511 Sports Licenses Marriage
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 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 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 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 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 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 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 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 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 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 informationTOTAL TAXES 5,789,395 5,518,500 4,902,272 5,730,002 6,460, ,736
BEGINNING BALANCE 3,520 316,623 REVENUES 301 REAL ESTATE PROPERTY TAXES 30110 RE TAX CURRENT YEAR 2,120,952 2,282,500 2,085,563 2,143,567 3,148,736 866,236 30120 RE TAX PRIOR YEAR 27,135 25,000 7,254 7,254
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 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 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 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 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 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 informationHolly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, :00 P.M.
Town of HOLLY RIDGE PO Box 145 * Holly Ridge, NC 28445 * Phone (910) 329-7081 * Fax (910) 329-1593 Holly Ridge Town Council Special Meeting Budget Workshop # 1 Tuesday, May 20 th, 2014 2:00 P.M. 1. Call
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 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 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 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 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 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 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 OF MERRIMAC BUDGET SUMMARY
TOWN OF MERRIMAC BUDGET SUMMARY REVENUE ESTIMATES EXPENDITURE ESTIMATES Adopted Departmental Adopted Departmental PROPERTY TAXES ARTICLE 1 OMNIBUS Tax Base $ 11,767,675 $ 12,282,175 $ 12,282,175 $ 12,282,175
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 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 informationTown of West Warwick
Municipal Budget Fiscal Year 2016 2017 Financial Town Meeting May 17, 2016 West Warwick High School Auditorium All Day Referendum Thursday, May 19, 2016 Table of Contents Item Page Number Budget Summary
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 information2019 Upper Pottsgrove Township Budget General Fund Summary. TOTAL REVENUES $ 3,177,226 Total Tool and Machine Repair $ 5,000
Upper Pottsgrove Township Budget General Fund Summary REVENUES EXPENSES Department Totals Department Totals Operating Cash Balance Forward Total Legislative Body $ 17,500 Total Real Estate Tax Revenues
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 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 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 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 informationVillage of Kenilworth Fiscal Year 2019 Adopted Budget
F Village of Kenilworth Fiscal Year 2019 Adopted FY 16 Delta FY18B v. FY19P 23 GENERAL FUND Total General Operating Revenues: 4,793,044 4,514,062 4,429,149 3,993,544 4,584,330 4,491,415 62,266 Administration
More informationTOWN OF IOWA REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 01, 2017 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT TAXES 01-31-100 TAXES - PROPERTY.00.00 85,000.00 85,000.00.0 01-31-300 TAXES - SALES.00.00 245,098.00 245,098.00.0
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 informationEAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET
EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET REVENUES: 2019 REAL ESTATE TAXES: 1.10 301-10 Real Estate Taxes - Current $1,949,723.00 301-20 Real Estate Taxes - Prior Year $100,000.00 301-40 Real Estate
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 informationBOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET
BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET GENERAL FUND 2018 Annual Budget Ordinary Income/Expense Income 301 Real Estate Taxes 301.100 Current 2,315,681.00 301.300 Delinquent 200,000.00 301.400 Eminent
More informationTown of Stockbridge Annual Operating Budget FINAL General Government FY 2017 FY 2018 FY 2019
Town of Stockbridge Annual Operating Budget FINAL General Government FY 2017 FY 2018 FY 2019 Moderator $ 228 $ 234 $ 238 Moderator Expenses $ 25 $ 25 $ 25 Selectman Salary, Chairman $ 5,552 $ 5,552 $ 5,552
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 informationTOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed
TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed Budget Figures for 2013 PROPOSED REVENUES Town Clerk Fees:
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 informationByram Township 2011 Budget Discussion
Byram Township 2011 Budget Discussion (UPDATE) January 18,201 I 01/18/201 I Summary 201 1 Update as of January 18 EXPENSES 2011 Budget 2010 Budget Appropriations (Inside CAP): $3,441,026 Salary &Wages
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 informationTOWN OF WEST WARWICK MUNICIPAL BUDGET FY FINANCIAL TOWN MEETING Tuesday, May 20, 2014 WEST WARWICK HIGH SCHOOL AUDITORIUM
MUNICIPAL BUDGET FY 2014-2015 FINANCIAL TOWN MEETING Tuesday, May 20, 2014 WEST WARWICK HIGH SCHOOL AUDITORIUM ALL DAY REFERENDUM Thursday, May 22, 2014 Table of Contents Item Page Number Budget Summary
More informationTown of West Warwick
Adopted Municipal Budget Fiscal Year 2017 2018 Financial Town Meeting May 16, 2017 West Warwick High School Auditorium All Day Referendum Thursday, May 18, 2017 Table of Contents Item Page Number Budget
More information2012 Summary of Mill Levies Mill Levy
2012 Summary of Mill Levies Mill Levy 2012 Mill Levy Change From General Fund 36.663 36.494-0.169 Recreation 2.078 2.494 0.416 Library 3.747 3.75.003 Library Employee Benefits 0.833 0.852 0.019 Bond &
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 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 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 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 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 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 informationCITY OF WILLISTON General Fund Chart of Accounts - Fiscal Year FY 2013 Annual Budget
REVENUES 001-311-100 ADVALOREM TAXES $ 521,532 001-311-200 DELINQUENT AD VALOREM TAXES 7,000 001-312-400 LOCAL OPTION TAX: GAS 6C 32,059 001-312-600 LOCAL GOVT INFRTR TX-DISCRETIONARY 179,934 001-314-100
More informationRESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR
RESOLUTION NO. 2014-23 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2014-2015 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,
More informationALL DEPARTMENTS. Town of Astatula FINAL BUDGET FINAL BUDGET HEARING ,000 CASH CARRY FORWARD. Income 310.
Income 310.000 Taxes CASH CARRY FORWARD $ 7.5 60,000 311.100 Ad Valorem Taxes 366,726 314.100 Utility Service Tax-Electricity 96,500 315.100 Communications Service Taxes 25,567 316.100 Occupational License
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 informationR-2 BUDGET SUMMARY - REVENUES
2018-2019 INDEX Revenues TITLE Number APPROPRIATED DEBT RESERVE............... R-11 ASSESSOR FEES............... R-2 BUDGET SUMMARY - REVENUES............... SR-1 FEDERAL AID............... R-10 FINES
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 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 informationBudgeted Fund Structure
I. Fund Type / Name ed Fund Structure as of Percent Change Over 3/31 General Fund and Sub Funds General Fund and Subfunds $ 917,708,943 $ 965,169,687 $ 2,311,394 $ 967,481,081 5.4 % $ 917,708,943 $ 965,169,687
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 informationCity of selma / B E A U T I F Y I N G. No Separations The Lotus & The Dove. Selma Historical Mural. Cho Family Mural
City of selma B E A U T I F Y I N G S E L M A No Separations The Lotus & The Dove Selma Historical Mural Cho Family Mural 2 01 6 / 2 0 17 BUDGET RESOLUTION NO. 2016-48 R A RESOLUTION OF THE CITY COUNCIL
More informationARTICLE 17 OPERATING BUDGETS ORGANIZATION APPROPRIATED DEPT REQUEST WARR COMM CODE DEPARTMENT 2012/ /2014 RECOMMENDS
01-912-2 WORKERS COMPENSATION INSURANCE $ 144,830 $ 153,226 $ 153,226 01-914-2 HEALTH & LIFE INSURANCE $ 3,601,620 $ 3,561,350 $ 3,561,350 01-945-2 LIABILITY INSURANCE $ 145,000 $ 160,500 $ 160,500 TOTAL
More informationTOWN OF GUILFORD BOARD OF SELECTMEN BUDGET
TOWN OF GUILFORD BOARD OF SELECTMEN BUDGET 2017-2018 Mission of Our Town Government Public Protection and Safety Fire Police EMT s Construct and Maintain Infrastructure Road Reconstruction and Elevation
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 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 informationRESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR
RESOLUTION NO. 2016-28 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2016-2017 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,
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 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 informationWHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES
WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES -3,231,000 ACT 511 TAXES -11,320,000 LICENSE & PERMITS -333,000 FINES -60,000 INTEREST EARNED -23,000 RENTS
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 informationGeneral Fund - Revenue
General Fund Revenue Real Estate Taxes 4.64 4.64 01.301.100 Real Estate Taxes Current $ 1,458,755 $ 1,529,182 $ 1,526,335 01.301.200 Real Estate Taxes Prior $ 2 $ 2 $ 2 01.310.100 Real Estate Transfer
More informationELMORE COUNTY COMMISSION FY 2019 BUDGET
ELMORE COUNTY COMMISSION FY 2019 BUDGET Approved September 24, 2018 Operating Operating Revenues Expenditures General Funds Transfers In Transfers Out 001 General Funds 10,587,552 1,287,267 11,874,819
More informationORDINANCE NO. O COUNCIL COUNCIL SALARIES $31, COUNCIL INCIDENTALS $4, TOTAL $35,580.00
ORDINANCE NO. O-16-75 MAKING APPROPRIATIONS FOR CURRENT EXPENSES AND OTHER EXPENSES AND OTHER EXPENDITURES OF THE CITY OF WILMINGTON, OHIO DURING THE FISCAL YEAR ENDING DECEMBER 31, 2017. BE IT ORDAINED
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 informationTOWN OF NORTH BERWICK FY 2018/2019 BUDGET WORKSHEETS - Budget Committee Recommendations
ART. Expended Expended Expended Expended Expended Expended Expended Expended Expended Expended Approp. # Object FY 2007-08 FY 2008-09 FY2009-10 FY 2010-11 FY 2011-12 FY 2012-13 FY 2013-14 FY2014-15 FY2015-16
More information2019 Budget and Capital Equipment and Replacement Plan
2019 Budget and Capital Equipment and Replacement Plan Village of West Milwaukee, Wisconsin West Milwaukee Village Officials: President: John Stalewski Trustees: Jane Edgar Mariel Hildenbrand Richard Lewein
More informationCity of Williston Fiscal Year 2017/2018 Adopted Budget
City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department
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 informationBUDGET GENERAL FUND 2019 BEG. CASH BALANCE
Borough of St. Lawrence BUDGET GENERAL FUND 2019 BEG. CASH BALANCE $ 163,621.21 REVENUE $ 846,151.37 EXPENDITURES $ (948,189.45) NETCASHINFLOW(OUTFLOW) $ (102,038.08) LIABILITIES $ ENDING CASH BALANCE
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 informationCity of Williston Fiscal Year 2014/2015 Adopted Budget
City of Williston Fiscal Year 2014/2015 Adopted Budget (Adopted on September 23, 2014) Table of Contents Page # Budget Summary Budget Advertisement 1 Budget Summary by Fund 2-3 Budget Comparison by Fund
More informationCITY OF MIDDLETON 2015 FINAL/ADOPTED Page: 1 (4)
CITY OF MIDDLETON 2015 FINAL/ADOPTED Page: 1 Mar 24, 2015 01:07PM Number Description Budget GENERAL FUND TAXES 100-4111-00 GENERAL PROPERTY TAX 16,002,815-100-4112-00 OMITTED PROPERTY 0 100-4113-00 FEES
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 informationCITY OF SHERIDAN Budget for FY 2015
CITY OF SHERIDAN Budget for FY 2015 ACCOUNT DESCRIPTION ANNUAL BUDGET REVENUES BY FUND 10.4010.0000.0000 Property Taxes 1,300,000.00 10.4031.0000.0000 Sales Tax - In State 3,682,250.00 10.4032.0000.0000
More informationWEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED
WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED TAXES 01.301.10 REAL ESTATE TAX: CURRENT YEAR'S LEVY 1,095,000.00 01.301.30 REAL ESTATE TAXES: DELINQUENT 25,000.00 01.310.10
More informationTown of Groveland Finance Board. Report to the Annual Town Meeting On the Fiscal 2018 Budget Requests
Town of Groveland Finance Board Report to the Annual Town Meeting On the Fiscal 2018 Budget Requests Town of Groveland Finance Board Report to Annual Town Meeting Table of Contents Topic Finance Board
More informationCity of Tonawanda 2018 General, Water & Sewer Operating Budgets Mayors Proposed Budget 9/29/ ACCOUNT ACTUAL BUDGET BUDGET
REVENUES Real Property Taxes 1050 Delinquent Tax Revenue $368,205 $425,000 $425,000 1055 City Exemption Removals $43,145 $55,100 $49,000 1081 Hi-Rise In Lieu of Taxes $44,950 $55,000 $61,000 1082 ECIDA
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 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 information