Text · page 55 of 139
Read the whole document on one page (all 139 pages, each with its own heading)
Lighting Account Number Account Description Original Budget Amount Amended Budget Amount Actual Rev/Exp YTD % YTD Revenue L30-1001-0000-0000 REAL PROPERTY TAX $ 13,527 $ 13,527 $ 13,527 100.00% L30-2401-0000-0000 INTEREST AND EARNINGS 800 800 580 72.54% $ 14,327 $ 14,327 $ 14,107 Expenditure L30-5182-0401-0000 CONTRACTS $ 18,000 $ 18,000 $ 15,340 85.22% $ 18,000 $ 18,000 $ 15,340 Fire Account Number Account Description Original Budget Amount Amended Budget Amount Actual Rev/Exp YTD % YTD Revenue SF0-1001-0000-0000 REAL PROPERTY TAX $ 851,345 $ 851,345 $ 851,345 100.00% SF0-1120-0000-0000 NONPROPERTY TAX DIST 180,000 180,000 180,000 100.00% SF0-2401-0000-0000 INTEREST EARNINGS 15,000 15,000 16,877 112.51% $ 1,046,345 $ 1,046,345 $ 1,048,222 Expenditure SF0-1930-0400-0000 JUDGEMENT & CLAIMS $ 28 $ 28 $ 27 97.86% SF0-3410-0401-0000 CONTRACTS 713,680 713,680 689,420 96.60% SF0-9025-0400-0000 SERVICE AWARDS PROGRAM - Cont. 19,410 19,410 8,192 SF0-9025-0800-0000 SERVICE AWARDS PROGRAM - Benefits 325,000 325,000 325,000 100.00% SF0-9040-0800-0000 WORKERS COMP INSURANCE 15,000 15,000 11,846 78.97% $ 1,073,118 $ 1,073,118 $ 1,034,486 Refuse Account Number Account Description Original Budget Amount Amended Budget Amount Actual Rev/Exp YTD % YTD Revenue SG0-1001-0000-0000 REAL PROPERTY TAX $ 967,454 $ 967,454 $ 967,454 100.00% SG0-2130-0000-0000 REFUSE AND GARBAGE CHARGES 4,000 4,000 10,659 266.47% SG0-2401-0000-0000 INTEREST EARNINGS 15,000 15,000 20,393 135.96% $ 986,454 $ 986,454 $ 998,506 Expenditure SG0-8160-0401-0000 GARBAGE CONTRACTUAL BFI $ 986,454 $ 986,454 $ 799,596 81.06% $ 986,454 $ 986,454 $ 799,596 Ambulance Account Number Account Description Original Budget Amount Amended Budget Amount Actual Rev/Exp YTD % YTD Revenue SM0-1001-0000-0000 REAL PROPERTY TAX $ 102,222 $ 102,222 $ 102,222 100.00% SM0-1120-0000-0000 NONPROPERTY TAX DISTRIBUTION 70,000 70,000 70,000 100.00% SM0-2401-0000-0000 INTEREST INCOME 8,000 8,000 10,011 125.14% $ 180,222 $ 180,222 $ 182,233 Expenditure SM0-1930-0400-0000 JUDGEMENT & CLAIMS $ 4 $ 4 $ 3 86.50% SM0-4540-0200-0000 AMBULANCE- CAPITAL EQUIPMENT - 137,664 - 0.00% SM0-4540-0400-0000 CONTRACTUAL 160,218 160,218 93,044 58.07% SM0-9025-0800-0000 LOCAL PENSION FUND 14,000 14,000 6,207 44.33% SM0-9040-0800-0000 WORKER'S COMP 6,000 6,000 4,906 81.77% SM0-9730-0600-0000 BAN'S PRINCIPAL - - - 100.00% SM0-9730-0700-0000 BAN'S INTEREST - - - 100.00% $ 180,222 $ 317,886 $ 104,160