Southtowns Record

TB 2026-09-16 Agenda Packet

Government
Town of Boston
Board
Town Board
Meeting
Sep 16, 2026
Posted by publisher
Sep 16, 2026
Kind
Agenda packet
Topics
Budget and taxes, Zoning and land use, Public safety, Water, sewer and drainage, Parks and recreation, Audits and oversight, Roads and traffic

Original document

Same meeting

Text · page 29 of 115

Read the whole document on one page (all 115 pages, each with its own heading)

The Town’s Capital Projects Fund fund balance decreased $283,110 resulting in a deficit ending fund
 balance of $(1,119,316). This is due to capital outlay expenditures outpacing revenues and the issuance of
 bond anticipation notes to support projects. The fund balance deficit is anticipated to be remedied through
 the issuance of long-term debt.
 General Fund Budgetary Highlights
 The Town’s General Fund budget generally contains budget amendments during the year. The budget is
 allowed to be amended upward (increased) for prior year’s encumbrances since the funds were allocated
 under the previous year’s budget, and the Town has appropriately assigned an equal amount of fund balance
 at year-end for this purpose. Furthermore, the budget is allowed to be amended upward (increased) for
 additional current year appropriations supported by an increase in budgeted revenues or appropriation of
 fund balance. A budgetary comparison schedule within the required supplementary information section of
 this report has been provided to demonstrate compliance with their budget.
 A summary of the General Fund results of operations for the year ended December 31, 2024 is presented
 in Table 5 below:
 Table 5—General Fund Budget

  Budgeted Amounts  Actual  Variance with
  Original  Final  Amounts  Final Budget
Revenues  $ 1,808,783 $ 2,083,934  $ 2,144,788  $  60,854
Expenditures and other financing uses  2,311,691  2,737,136  2,532,080  205,056
Excess (deficiency) of revenues
 and other financing sources over
 expenditures and other financing uses  $  (502,908) $  (653,202) $  (387,292) $  265,910

 Original budget compared to final budget—During the year, overall budgeted appropriations increased
 $425,445 primarily due to capital project interfund transfers.
 Final budget compared to actual results—A review of actual revenues and expenditures compared to
 estimated revenues and appropriations in the final budget yields several favorable variances, most notably
 related to additional revenue in licenses and permits, and savings in general government support
 expenditures due to conservative spending town wide.
 Capital Assets and Debt Administration
 Capital assets—The Town’s investment in capital assets for its governmental activities as of December
 31, 2024, amounted to $7,596,903 (net of accumulated depreciation/amortization). This investment in
 capital assets includes land, buildings, improvements, vehicles and equipment, and infrastructure.
 Capital assets net of depreciation for the governmental activities at the years ended December 31, 2024 and
 2023 are presented on the following page.

  -7-