Text · page 11 of 25
TOWN OF BOSTON - 2024 BUDGET 9 HIGHWAY FUND - REVENUES ACCT. Description Adopted Tentative Adopted 2023 Budget 2024 Budget 2024 Budget LOCAL SOURCES D 1001 Real Property Tax -853,332.00 -864,177.00 -864,103.00 D 1120 Nonpropert Tax -275,000.00 -275,000.00 -275,000.00 D 2300 Svc - Other Gov't 0.00 0.00 0.00 D 2401 Interest & Earning -3,000.00 -8,000.00 -8,000.00 D 2665 Sale of Eq./Scrap 0.00 0.00 0.00 D 2680 Insurance Recoveries 0.00 0.00 0.00 D 2690 Other Compensation for Loss 0.00 0.00 0.00 D 2701 Refunds of Prior Yr Exp 0.00 0.00 0.00 D 2770 Unclassified - Fuel Reimb -2,000.00 -1,500.00 -1,500.00 D 2801 Int. Fund Rev. -65,000.00 -65,000.00 -65,000.00 STATE AID D 3501 State Aid-Chips -178,952.00 -193,346.00 -193,346.00 TOTAL REVENUES AND REAL PROPERTY TAXES -1,377,284.00 -1,407,023.00 -1,406,949.00 HIGHWAY FUND - APPROPRIATIONS SPECIAL ITEMS D 1930.4 Judgement & Claims 51.00 0.00 0.00 GENERAL REPAIRS D 5110.1 Gen Repairs-Per Svc 216,487.00 238,851.00 238,851.00 D 5110.4 Gen Repairs- Contr 203,647.00 203,647.00 203,647.00 D 5110.4A Gen Repairs- Fuel 67,000.00 60,000.00 60,000.00 D 5110.4B Gen Repairs-Drainage 30,000.00 30,000.00 30,000.00 Total 517,134.00 532,498.00 532,498.00 IMPROVEMENTS D 5112.2 Capital Outlay 178,952.00 193,346.00 193,346.00 MACHINERY D 5130.2 Mach - Equip. 185,500.00 200,500.00 200,500.00 D 5130.4 Mach - Contr 70,000.00 65,000.00 65,000.00 Total 255,500.00 265,500.00 265,500.00 MISC / BRUSH / WEEDS D 5140.1 Brush (General Fund Reimb.) - PS 30,394.00 31,913.00 31,913.00 D 5140.11 Brush (HWY Shoulder Work) - PS 21,975.00 0.00 0.00 D 5140.4 Misc/Brush- Contr 5,000.00 5,000.00 5,000.00 Total 57,369.00 36,913.00 36,913.00 SNOW REMOVAL D 5142.1 Snow Removal-PS 183,289.00 203,946.00 203,946.00 D 5142.4 Snow Removal- Cont 140,695.00 130,695.00 130,695.00 Total 323,984.00 334,641.00 334,641.00 EMPLOYEE BENEFITS D 9010.8 State Retirement 55,000.00 57,000.00 57,000.00 D 9030.8 Social Security 35,000.00 37,000.00 37,000.00 D 9040.8 Workers Comp. 40,000.00 39,000.00 39,000.00 D 9050.8 Unemployment Ins. 0.00 0.00 0.00 D 9055.8 Disability 0.00 0.00 0.00 D 9060.8 Hospital/Medical 80,000.00 85,000.00 85,000.00 Total 210,000.00 218,000.00 218,000.00 TOTAL APPROPRIATIONS 1,542,990.00 1,580,898.00 1,580,898.00