Text · page 5 of 27
TOWN OF BOSTON - 2025 BUDGET 3 GENERAL REVENUE SUB ACCOUNTS ACCT. Description Adopted Tentative Adopted 2024 Budget 2025 Budget 2025 Budget OTHER TAX ITEMS A 1001 Real Property Tax -141,559.00 -141,964.00 -141,964.00 A 1030/81 In Lieu of Tax/ Special -1,341.19 -11,716.89 -11,716.89 A 1090 Interest & Penalty R/P -14,000.00 -24,000.00 -24,000.00 A 1120 Nonproperty Tax Dist. -965,000.00 -975,000.00 -975,000.00 A 1170 Franchises -120,000.00 -120,000.00 -120,000.00 Total -1,241,900.19 -1,272,680.89 -1,272,680.89 DEPARTMENTAL INCOME A 1255 Clerk Fees -3,500.00 -3,800.00 -3,800.00 A 1550 Dog Control Fees -200.00 -200.00 -200.00 A 1972 Program for Aging -1,000.00 -1,500.00 -1,500.00 A 2001 Park & Rec Charges -6,600.00 -5,000.00 -5,000.00 A 2025 Special Rec Facility -1,000.00 -1,000.00 -1,000.00 A 2089 Cultural & Rec Income 0.00 0.00 0.00 A 2110 Zoning Fees -2,500.00 -2,500.00 -2,500.00 A 2401 Interest & Earnings -20,000.00 -75,000.00 -75,000.00 A 2410 Rent R/Property -90,494.00 -98,964.00 -98,964.00 A 2420 Natural Gas Leases & Royalties -500.00 -500.00 -500.00 A 2530 Games of Chance 0.00 -200.00 -200.00 A 2544 Dog Licenses -4,100.00 -5,000.00 -5,000.00 A 2545 Licenses, Other -300.00 -300.00 -300.00 A 2555 Building Permits -25,000.00 -35,000.00 -35,000.00 A 2590 Permits- Other -2,000.00 -1,000.00 -1,000.00 Total -157,194.00 -229,964.00 -229,964.00 FINES & FORFEITURES A 2610 Fines & Forfeitures -175,000.00 -175,000.00 -175,000.00 A 2665 Sale of Equipment 0.00 0.00 0.00 A 2680 Insurance Recoveries 0.00 0.00 0.00 Total -175,000.00 -175,000.00 -175,000.00 MISCELLANEOUS A 2701 Refunds of Prior Year's Expenditures 0.00 0.00 0.00 A 2705 Gifts & Donations 0.00 0.00 0.00 A 2750 AIM Related Payments 0.00 0.00 0.00 A 2770 Miscellaneous 0.00 0.00 0.00 A 2801 Interfund Revenue 0.00 0.00 0.00 Total 0.00 0.00 0.00 STATE AID A 3001 State Aid- Per Capita -49,689.00 -49,689.00 -49,689.00 A 3005 Mortgage Tax -180,000.00 -180,000.00 -180,000.00 A 3060 Records Management 0.00 0.00 0.00 A 3089 State Aid, Other -5,000.00 -5,000.00 -5,000.00 A 3305 State Aid, Civil Defense 0.00 0.00 0.00 A 3809 Gen Gov't Grants 0.00 0.00 0.00 A 3897 Cultural Grants 0.00 0.00 0.00 A 3960 State Aid- Emergency 0.00 0.00 0.00 A 4089 Fed Aid - Other 0.00 0.00 0.00 A 4489 Fed Aid - Other Health 0.00 0.00 0.00 A 4910 Fed Aid- CDBG 0.00 0.00 0.00 A 4960 Fed Aid- Emergency 0.00 0.00 0.00 Total -234,689.00 -234,689.00 -234,689.00 TOTAL REVENUES AND REAL PROPERTY TAXES -1,808,783.19 -1,912,333.89 -1,912,333.89