Town of Campton 2016 Approved Budget
|
|
- Leo Rodgers
- 5 years ago
- Views:
Transcription
1 SELECTMEN Selectmen $ 16, $ 16, $ 16, Town Administrator Salary $ 55, $ 67, $ 60, Longevity $ 1, $ 1, $ TA Health Insurance $ $ $ 8, TA Dental Insurance $ $ $ 1, TA Life/Disability Insurance $ $ $ TA Retirement $ $ $ 6, Moderator/ Meals/memory coding etc $ 2, $ 3, $ 9, Misc, Mtgs, mileage $ $ $ Total $ 75, $ 88, $ 102, TOWN CLERK/TAX COLLECTOR Town Clerk/Tax Collector Wages $ 48, $ 49, $ 52, Longevity $ 1, $ 1, $ 1, Deputy TC/Tax Wages $ 43, $ 43, $ 40, Assistant to TC/TAX $ 33, $ 31, $ 31, TC/TX Overtime $ $ $ 6, TC/TX Health Insurance $ $ $ 15, TC/TX Dental Insurance $ $ $ 3, TC/TX LifeDisability Insurance $ $ $ 1, TC/TX Retirement $ $ $ 12, Fees to State of NH $ 12, $ 13, $ 14, Computer Svcs/Tax Bills $ 5, $ 5, $ 4, Deeding/Mortgagee Notices $ 4, $ 2, $ 4, Registry of Deeds TC $ 1, $ 1, $ 1, Sup. of the Checklistsupplies/notices $ 3, $ 2, $ 5, Printing & Supplies, voting booths $ 6, $ 5, $ 6, Workshops/Certification $ $ $ Exp.(mileage, updates) $ $ $ Dues $ $ $ Law Books, Manuals $ $ $ /10/201611:19 AM
2 Dog Forms & Licenses $ $ $ Annual/NE Conferences $ $ $ Public Notices TC $ $ $ Ballot Clerks $ $ $ 1, Total $162, $ 159, $ 205, FINANCIAL ADMINISTRATION Assistant to Town Administrator $ 34, $ 36, $ 34, Longevity $ $ $ Office Assistant $ 32, $ 33, $ 31, Part time Bookkeeper $ 16, $ 11, $ 15, Overtime $ $ $ 1, Admin Health Insurance $ $ $ 9, Admin Dental Insurance $ $ $ 1, Admin LifeDisability Insurance $ $ $ 1, Admin Retirement $ $ $ 6, Public Notices $ $ $ Town Reports & Binding $ 4, $ 4, $ 4, Office Supplies $ 3, $ 4, $ 5, Treasurer/Deputy $ 1, $ 1, $ 3, Mileage and Meetings $ $ $ Equip. Main. & Repair $ 1, $ 1, $ 1, Internet & Website $ 2, $ 3, $ 2, Training $ $ $ Auditors $ 20, $ 14, $ 13, Computer Services $ 16, $ 13, $ 15, Checks, Tax Forms $ $ $ NHMA Dues $ 2, $ 2, $ 2, Assess. Pub. & Forms $ $ $ Reg. of Deeds Recording $ $ $ Bank Charges $ $ $ Compliance Officer $ 6, $ 6, $ 6, Auction of Tax Deeded Property $ 30, $ 2, $ 2 3/10/201611:19 AM
3 Total $ 174, $ 138, $ 158, ASSESSING SERVICES Appraiser $ 10, $ $ 10, Reval/Updates $ 40, $ 51, $ 37, Total $ 50, $ 51, $ 47, LEGAL EXPENSES Mitchell Municipal Group/Dan Crean $ 21, $ 9, $ 15, Total $21, $ 9, $ 15, PERSONNEL ADMINISTRATION Health & Dental Insurance $ 198, $ 190, $ 27, Life Insurance/Disability $ 7, $ 8, $ Retirement $ 130, $ 122, $ Payroll Taxes & Service $ 60, $ 60, $ 63, Consortium (CDL) $ $ $ Unemployment $ 1.00 $ $ 1.00 Total $ 396, $ 381, $ 90, PLANNING BOARD PB Secretary $ 2, $ 1, $ 2, Postage $ 1, $ $ Registry of Deeds $ $ $ Public Notices $ 1, $ $ 1, Printing $ $ $ Computer Supplies $ $ $ Miscellaneous $ $ $ Total $ 6, $ 3, $ 5, ZBA Secretary $ $ $ Postage $ $ Public Notices $ $ $ /10/201611:19 AM
4 Misc, Books, Workshops $ $ $ Total $ 1, $ $ 1, Town Mapping $ 2, $ $ 5, Total $ 2, $ $ 5, GEN. GOVERNMENT BUILDINGS TC/Tax Office Repairs $ 1, $ 1, $ 1, FD Repairs $ 5, $ 5, $ 4, Electricity $ 14, $ 15, $ 16, Custodial,Maintenance,Rubbish $ 15, $ 13, $ 13, Water $ 2, $ 2, $ 2, Heating $ 12, $ 13, $ 12, Telephone $ 13, $ 11, $ 12, Yard Care $ 3, $ 5, $ 3, Miscellaneous Repairs $ 2, $ 4, $ 3, Security & Renovations $ 3, $ 2, $ 5, Campton Historical Bldg. Repairs $ 7, $ 7, $ 7, Postage & Meter Rent $ 15, $ 12, $ 15, MISCPaper gds, supplies etc $ 2, $ 2, $ 2, Total $ 98, $ 98, $ 97, CEMETERY Labor $ 32, $ 28, $ 32, Equipment $ 19, $ 21, $ 19, Supplies $ $ $ Fence/fountain/head stones/trees $ 2, $ 4, $ 2, Electricity for Well & Fountain $ $ $ Total $ 54, $ 54, $ 54, INSURANCE Prop, Liab, Auto & Bond $ 42, $ 42, $ 46, Worker's Comp $ 18, $ 18, $ 11, /10/201611:19 AM
5 Total $ 60, $ 61, $ 57, ADVERTISING & REGIONAL ASSOC Humane Society/Dog Officer $ 3, $ 3, $ 3, Grafton Cty Senior Citizen $ 4, $ 4, $ 4, Tri Cty Comm. Action $ 3, $ 3, $ 3, CADY $ $ $ MidState Health Center $ 1, $ 1, $ 1, Chamber Dues $ $ $ CASA $ $ $ Total $ 13, $ 13, $ 13, OTHER GENERAL GOVERNMENT Trusts Management Fees $ 5, $ 4, $ 5, Mileage, Legal Fees, Notices $ $ Total $ 5, $ 4, $ 6, Walking Town Boundary Lines $ 1.00 $ $ 1.00 Total $ 1.00 $ $ Contingency $ 15, $ 10, $ 15, Total $ 15, $ 10, $ 15, POLICE DEPARTMENT Chief's Salary $ 71, $ 72, $ 73, Sergeant $ 56, $ 57, $ 57, Corporal $ 44, $ 47, $ 45, Officer 3 Wages $ 42, $ 45, $ 43, Officer 4 Wages $ 41, $ 44, $ 42, Officer 5 Wages $ 41, $ 44, $ 42, Holidays $ 12, inc. in pay total $ 12, Executive Secretary $ 42, $ 43, $ 43, Longevity (Exec. Sec/Chief) $ 2, $ 2, $ 2, /10/201611:19 AM
6 Part Time Officers Wages $ 24, $ 12, $ 12, Overtime $ 14, $ 17, $ 14, Police Health Insurance $ $ $ 80, Police Dental Insurance $ $ $ 7, Police LifeDisability Insurance $ $ $ 3, Police Retirement $ $ $ 95, Training,Education, Dues $ 6, $ 5, $ 6, Uniforms & Equipment $ 10, $ 11, $ 10, Insurance Deductible $ 1, $ 2, $ 1, Janitorial $ $ Office $ 18, $ 20, $ 18, Fuel $ 23, $ 18, $ 20, Cruiser Maintenance $ 5, $ 9, $ 8, Telephone $ 8, $ 7, $ 8, Dispatch $ 35, $ 33, $ 42, Legal/Prosecutor $ 7, $ 7, $ 5, Recruitment $ $ $ Total $ 506, $ 504, $ 693, POLICE SPECIAL DETAIL Total $ 12, $ 10, $ 15, FIRE DEPARTMENT Chief Salary $ 56, $ 56, $ 57, Lieutenant Salary $ 41, $ 41, $ 42, (3) Full Time FF/EMT $ 75, $ 75, $ 85, FullTime Administrative Asst. $ 34, $ 34, $ 35, Call Company $ 57, $ 57, $ 56, Weekend/Weekday Call $ 31, $ 23, $ 22, Payroll Overtime FT $ 17, $ 13, $ 19, Payroll Special Detail $ 5, $ 4, $ 5, Payroll Support Staff $ 5, $ 5, $ 1, /10/201611:19 AM
7 Payroll Per Diem $ $ $ 33, Payroll Tax Expense $ 16, $ 14, $ 14, Payroll Unemployment $ 1, $ $ 1, Payroll Retirement $ 51, $ 46, $ 65, Payroll Health Ins. Life & Disability $ 111, $ 106, $ 119, Payroll Expenses $ $ $ 3, Chief's Expenses $ $ $ Deputy Chief's Expenses $ $ $ Fire Commissioners' Expenses $ $ $ Postage $ $ $ Publications & Software $ 2, $ 2, $ 1, Office Suplies $ 1, $ 1, $ 1, Audit $ 2, $ 2, $ 2, Legal Expense $ 2, $ 5, $ 6, I.T. $ 1, $ 2, $ 7, Advertising $ $ $ Insurance $ 31, $ 25, $ 31, Insurance Deductions $ 2, $ $ 2, Utilities Telephone $ 3, $ 2, $ 3, Utilities Cell Phones $ 1, $ 1, $ 1, Utilities Electric $ 7, $ 7, $ 7, Utilities Heating Oil $ 9, $ 8, $ 9, Utilities Cable $ 1, $ $ 1, Health & Safety $ 3, $ 3, $ 3, Training $ 6, $ 2, $ 6, Education $ 3, $ $ 1, Vehicle Fuel $ 15, $ 16, $ 16, Vehicle Maintenance $ 22, $ 33, $ 25, Pump Repair $ $ $ FD Equipment $ 165, $ 164, $ 6, FD Rescue Supplies $ 10, $ 10, $ 6, FD Fire Gear $ 10, $ 9, $ 3, FD Uniforms $ 2, $ 1, $ 2, /10/201611:19 AM
8 A.E.D./Defibrillator $ 1.00 $ $ 1.00 Equipment Maintenance $ 6, $ 7, $ 6, Other Supplies $ 1, $ 1, $ 1, Maintenance Contracts $ 4, $ 4, $ 4, Miscellaneous Expense $ 1, $ 1, $ 1, Total Operating Budget $ 822, $ 804, $ 724, Leases (Campton's share) $ $ TOC operating budget(58%)and $ 478, $ 478, $ 420, % of leases, no lease in Lakes Region Mutual Fire Aid $ 30, $ 30, $ 31, Total $30, $ 30, $ 31, Forest Fires $ $ 4, $ Total $ $ 4, $ EMERGENCY MANAGEMENT Emerg. Mgmt $ 6, $ 6, $ 4, Total $6, $ 6, $ 4, Signs, Posts, E911 $ 3, $ 1, $ 2, Total $3, $ 1, $ 2, HIGHWAY DEPARTMENT Road Agent's Salary $54, $ 55, $ 55, Highway Crew Wages $101, $ 102, $ 103, Longevity $0.00 $ $ 1, Overtime $10, $ 9, $ 10, Highway Health Insurance $0.00 $ $ 41, Highway Dental Insurance $0.00 $ $ 5, Highway LifeDisability Insurance $0.00 $ $ 1, Highway Retirement $0.00 $ $ 11, Paving Appropriation/Bridges $195, $ 195, $ 210, /10/201611:19 AM
9 Telephone & Internet $3, $ 3, $ 3, Leases Backhoe & Trucks $27, $ 27, $ 27, Culverts/Supplies $6, $ 5, $ 6, Equip. Maintenance/Repair $33, $ 31, $ 33, Fuel $40, $ 32, $ 40, SubContractors $4, $ 3, $ 4, Winter Subs/Supplies $119, $ 117, $ 119, Gravel $30, $ 34, $ 40, Winter Salt $20, $ 18, $ 20, Winter Sand $25, $ 25, $ 27, Contg. for Weather Damage $1, $ $ 1, Mowing $3, $ 2, $ 3, Road Sweeping $0.00 $ $ 6, Total $671, $663, $ 770, HYDRANT RENTAL Campton Village Precinct $ 6, $ 6, $ 6, Deer Run Dam $ $ $ Total $ 7, $ 7, $ 7, SOLID WASTE Town of Thornton $ 207, $ 187, $ 269, Ply. Vill W & S Dist. $ $ $ Total $208, $ 188, $ 269, Dues PBSWD $ 2, $ 2, $ 2, Total $ 2, $ 2, $ 2, BB BEEBE RIVER UTILITIESWATER H20 Management/Maintenance $ 13, $ 6, $ 10, Total $13, $ 6, $ 10, BB BEEBE RIVER UTILITIESSEWER 9 3/10/201611:19 AM
10 SW Management $ 9, $ 3, $ 9, Total $9, $ 3, $ 9, HEALTH AGENCIES PB Community Health $ 15, $ 15, $ 15, Health Officer $ 1, $ 1, $ 1, Total $ 16, $ 16, $ 17, TOWN WELFARE $ 35, $ 24, $ 35, Total $ 35, $ 24, $ 35, OTHER WELFARE Voices Against Violence $ 2, $ 2, $ 2, Bridge House $ 2, $ 2, $ 2, Total $ 4, $ 4, $ 4, PARKS & REC Payroll $ 83, $ 99, $ 87, Contracted Services $ 3, $ $ 3, Training $ $ $ Program Supplies $ 6, $ $ 6, Office Supplies, Postage $ 1, $ $ 1, Telephone $ 1, $ $ 1, Mileage $ 1, $ $ 1, Entrance Fees $ 2, $ $ 4, Total $100, $99, $ 106, LIBRARY Librarian Wages $ 22, $ 25, $ 12, Substitute Wages $ 3, $ $ 11, Books/Periodicals $ 10, $ 10, Office Supplies/Oper. Exp $ 2, $ 2, Computer Services $ 2, $ 2, /10/201611:19 AM
11 Telephone $ $ Staff Development $ $ Special Programs $ 1, $ 2, Trustee/Librarian Dues $ $ Miscellaneous $ $ Accountant $ $ Legal Fees $ $ Paid to Trustees $ 15, $ Total $ 43, $ 40, $ 43, PATRIOTIC PURPOSES Durant Haley Post $ $ $ Old Home Day $ $ $ 2, Total $ $ $ 2, CONSERVATION COMMISSION Dues $ $ $ PRLAC $ $ $ Conference//Education $ $ $ Postage, Public Notices,Printing $ $ $ Property Management $ $ $ Miscellaneous $ $ $ NRI Expenses $ $ $ Total $ 1, $ 1, $ 1, LONG TERM DEBTPRINICIPAL New Town Building $ 67, $ 67, $ 67, Fire Department SubStation $ 24, $ 24, $ 24, Total $ 91, $ 91, $ 91, Beebe River Road Betterment $ 8, $ 8, $ 8, Total $ 8, $ 8, $ 8, /10/201611:19 AM
12 4721 LONG TERM DEBTINTEREST New Town Bldg Interest $ 20, $ 20, $ 18, Fire Substation Int. $ 1, $ 1, $ Total $ 22, $ 22, $ 19, TAN Interest $ 6, $ 4, $ 6, Total $ 6, $ 4, $ 6, CAPITAL RESERVE FUNDS Heavy Highway Equipment $ 10, $ 10, $ 10, Bridge Maintenance $ 2, $ 2, $ 2, Road Reconstruction $ 10, $ 10, $ 10, Town Archives $ 4, $ 4, $ 4, Municipal Building Fund $ 20, $ 20, $ 10, Campton Historical Bldg. $ 2, $ 2, $ 2, Office Technology Fund $ 2, $ 2, $ 2, Fire Department Vehicles $ 30, $ 30, $ 50, FD Capital Equipment $ 15, $ 15, $ 15, Solid Waste Disposal $ $ $ 20, Total $ 96, $ 96, $ 126, CAPITAL OUTLAY EQUIP2015 WARRANT $ 2, $ $ Total $ 2, $ $ POTENTIAL CAPITAL WARRANT ARTICLES ROAD John Deere Backhoe $ $ $ 32, POLICE New FullTime Officer $ $ $ 31, FIRE New Fire Truck $ 62, Total $ $ $ 125, POTENTIAL CAPITAL WARRANT ARTICLESFUNDED BY UNDESIGNATED FUND BALANCENO AMOUNT TO BE RAISED BY GENERAL TAXATION POLICE New Cruiser $ $ $ 40, BOS New Copier/Scanner for BOS Office $ $ $ 4, /10/201611:19 AM
13 TOTAL OPERATING $ 3,575, GRAND TOTAL $ 3,518, $ 3,395, $ 3,700, Surplus $ 123, Less Beebe Funds $ 13, RETURN TO FUND BALANCE $ 109, *$19,000 Not in General Operating Account in QuickbooksBeebe River Water/SewerBottom Line Remains the Same ** $ difference between 2015 to 2016= $182, *** Estimated increase for Town portion of property taxes =.48 per $1,000 assessment $100,000 property assessment = $48.00 increase in taxes 13 3/10/201611:19 AM
Town 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 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 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 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 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 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 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 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 informationCITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET
Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,
More information2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015
2016 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Adopted 16 December 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2012 2013 2014 as of 11/12/15 as of 11/12/15 2016 01
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 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 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 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 informationFund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD
Summary Summary Fund FY 2015 FY 2016 YTD Original Budget Adjustments Current Budget July August FY 2018 YTD RESERVE BALANCE JULY 1st General Fund - 01 13,904,831 17,813,647 19,406,290 19,406,290 10,340,828-10,340,828
More informationCity of Rochester New Hampshire
City of Rochester New Hampshire Adopted Budget Fiscal Year 27 (July 1, 26 - June 3, 27) FY 7 BUDGET TABLE OF CONTENTS SECTION 1 Table of Contents...tc-i Budget Message Message to the City Council by the
More informationKenton County Fiscal Court Summary FY 2019
Summary Fund FY 2016 FY 2017 FY 2018 YTD FY 2018 Original Budget Adjustments Current Budget July August RESERVE BALANCE JULY 1st General Fund - 01 17,813,647 19,406,290 13,733,376 13,733,376 34,191,046-34,191,046
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 information2018 ADOPTED 20, JUNE 1
1 TABLE OF CONTENTS Cover Page 1 Table of Contents Page 2 Budget Narrative Page 3 General Fund Budget Page 7 Road Fund Budget Page 13 Cemetery Fund Budget Page 15 Water Debt Fund Page 22 Sewer Debt Fund
More informationCITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY PROPOSED
GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2009-2010 REVENUES $ 2,798,944 EXPENDITURES 2,798,944 RESERVES TRANSFERRED IN (OUT) $ - 2009-2010 Fiscal Year budget is balanced, revenues to
More informationKenton County Fiscal Court. Summary. Summary
Summary Summary Fund FY 2012 FY 2013 FY 2014 YTD FY 2014 Original Budget Adjustments Current Budget 1st Qtr October November December Year to Date % RESERVE BALANCE JULY 1st General Fund - 01 3,571,732.43
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 information2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget
2018 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Final Budget 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2014 2015 2016 as of 11/21/17 as of 11/21/17 2018 01 301 Real
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 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 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 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 Milton Board of Selectmen Workshop October 23 rd, 2017 Milton Town Hall Workshop Minutes
10.23.17 BOS Budget Workshop Minutes 1 Town of Milton Board of Selectmen Workshop October 23 rd, 2017 Milton Town Hall Workshop Minutes In Attendance: Selectmen Chair Andrew Rawson, Michael Beaulieu, Ryan
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 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 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 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 informationADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100
DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 1 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 CORPORATE REVENUES 01-10-30125 ADMINISTRATIVE HEARINGS 80,000 01-10-30130
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 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 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 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 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 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 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 informationClerk of Circuit Court Lee County, Florida
Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records
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 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 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 informationFINANCIAL REPORT OF THE TOWN, CITY, OR VILLAGE DISTRICT BUDGET
FINANCIAL REPORT OF THE TOWN, CITY, OR VILLAGE DISTRICT BUDGET Form Due Date: April 1, (If Operating on Calendar Year) or September 1, (If Operating on Fiscal Year) Instructions Cover Page Select the entity
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 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 informationTOWN OF SEVASTOPOL DETAILED 2017 BUDGET WORKSHEET - October 3, 2016
Page 1 10/0/016 1 4 5 6 7 8 9 10 11 1 1 14 15 16 17 18 19 0 1 4 5 6 7 8 9 TOWN OF SEVASTOPOL DETAILED 017 BUDGET WORKSHEET - October, 016 Budget 015 015 Budget 016 actual 016 016 017 Work 10//016 EXPENDITURES
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 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 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 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 informationBUDGET OF THE TOWN OF: Appropriations and Estimates of Revenue for the Ensuing Year January 1, to December 31, or Fiscal Year From to IMPORTANT:
BUDGET OF THE TOWN OF: Appropriations and Estimates of Revenue for the Ensuing Year January 1, to December 31, or Fiscal Year From to IMPORTANT: Please read RSA 32:5 applicable to all municipalities. 1.
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 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 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 informationNew Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation
New Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation County/ Municipality: CITY OF BLOOMFIELD Fiscal Year 2019 ROUNDED TO NEAREST DOLLAR (A) (B) (C)
More information2013 FORKS TOWNSHIP BUDGET
ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES
More informationIMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR
IMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR 2016-2017 The proposed operating budget expenditures of Immokalee Fire Control District ar10.8% more than last year's total operating expenditures.
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 TOWN OF Yorkshire BUDGET Adopted Oct. 15, 2018 R#85-18
TOWN OF Yorkshire BUDGET Adopted Oct. 15, R#85-18 Amount To-Date To-Date % GENERAL A FUND Town Board PS A1010.100 $ 14,260.00 $ 14,688.00 $ 7,344.04 5 $ 14,982.00 $ 14,982.00 $ 14,982.00 $ 294.00 2.00%
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 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 informationCITY OF CAIRO BUDGET
Fund TOTAL 101 General Fund 7,876,542.00 251 EIP Revolving Loan 25,400.00 275 Hotel/Motel Tax 43,530.00 341 Grants - CDBG 1,282,121.00 433 SPLOST 2014 1,249,000.00 505 Water & Sewer 8,784,719.00 510 Electric
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 informationGeneral Fund. General Fund Revenues Final Budget
General Fund General Fund Revenues Reserves 201,310 Ad Valorem Taxes (5.024) 1,121,000 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 205,000 Utility Service Tax - Water 54,780
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 informationPRICE COUNTY Department Report Page: 1
PRICE COUNTY Department Report Page: 1 GENERAL FUND 100-00-41110-000-000-00000 GENERAL PROPERTY TAX 3,113,538.00-3,140,938.00-3,076,962.00-3,076,962.00-.00 100-00-41111-000-000-00000 CHANGE IN DEFERRED
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 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 informationFORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET
ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate
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 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 informationLEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012
Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Schedules of Appropriations and Estimated
More information2013 Financial Report Town of Red Cedar Beginning January 1, 2013 Ending December 31, Account Ledger Balances on January 1, 2013
2013 Financial Report Town of Red Cedar Beginning January 1, 2013 Ending December 31, 2013 Cheryl Miller, Clerk Jill Haldeman, Treasurer Account Ledger Balances on January 1, 2013 Checking $50,358.56 Money
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 SARATOGA 12 Spring Street Schuylerville NY 12871
Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,475.00 $ 22,053.00 $ 14,702.00 $ 22,279.00 Contractual Exp. A1010.4 $ 440.00 $ 4,000.00
More informationTOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871
Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,504.00 $ 22,279.00 $ 15,446.04 $ 23,169.00 $ 23,169.00 Contractual Exp. A1010.4 $ 1,275.00
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 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 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 informationAdopted Budget Report Town Of Farmville
GENERAL FUND EXPENSES LEGISLATIVE DEPT 10 10011100 SALARIES 524405 10 10031100 SALARIES COUNCIL 5510000 10 20011100 FICA 310000 10 20031100 RETIREMENT INSURANCE 637470 10 20051100 HOSPITAL INSURANCE 875388
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 informationProperty Tax for Library Proceeds Booked. The full $22,588,324 Library Tax allocation was booked to the Library Fund in January.
BUFFALO & ERIE COUNTY PUBLIC LIBRARY OPERATING FINANCIAL REPORT AS OF MAY 31,, FOR ERIE COUNTY LEGISLATURE MID-YEAR BUDGET HEARINGS July 16, BACKGROUND: REVENUE: The attached report provides a summary
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 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 Bedford Town Meeting Warrant Articles and Municipal Budget Summary
Town of Bedford 2016 Town Meeting Warrant Articles and Municipal Budget Summary There is an estimated tax increase of $0.0 in the Municipal portion of the property tax rate for this budget. The estimated
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 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 informationProperty Tax for Library Proceeds The full $23,013,857 Library Tax allocation was booked to the Library Fund in January.
BUFFALO & ERIE COUNTY PUBLIC LIBRARY OPERATING FINANCIAL REPORT AS OF APRIL 30,, FOR ERIE COUNTY LEGISLATURE MID-YEAR BUDGET HEARINGS June 17, BACKGROUND: REVENUE: The attached report provides a summary
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: TUESDAY, AUGUST 12, 2014 TIME: 7:00 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Jason
More informationCITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA
CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles
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 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 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 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 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 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 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 information