Text · page 57 of 139
Read the whole document on one page (all 139 pages, each with its own heading)
Capital Projects H01 - Boston State Road Water Main Replacement - Capitalized to Infrastructure in 2024 for $491,881 H02 - North Boston Park Shelter - Capitalized to Buildings in 2024 for $515,348 H03 - Water Tank Repairs - Capitalized to Infrastructure in 2024 for $898,720 (project came in under budget) Waterline Replacements - Phase 1 Account Number Account Description Project Budget Current Yr Rev/Exp Total Project Rev/Exp % Complete Revenue H04-2401-0000-0000 INTEREST & EARNINGS $ - $ 65,070 $ 89,797 H04-5031-0000-0000 INTERFUND TRANSFERS - - - $ - $ 65,070 $ 89,797 Expenditure H04-8340-0200-0000 WATERLINE REPLACEMENTS - PHASE 1 Construction $ 2,415,741 $ 2,141,597 $ 2,141,597 88.65% Engineering 355,000 88,170 342,070 96.36% Advertisment for Bids - - 466 Permit Fees - 110 110 $ 2,770,741 $ 2,229,877 $ 2,484,243 Town of Boston Comprehensive Plan Update Account Number Account Description Project Budget Current Yr Rev/Exp Total Project Rev/Exp % Complete Revenue H05-2401-0000-0000 INTEREST & EARNINGS $ - $ - $ - H05-2706-0000-0000 GRANTS FROM LOCAL GOVT $ 25,000 $ - $ - H05-3097-0000-0000 STATE AID CAPITAL PROJECTS $ 63,000 $ 11,824 $ 63,000 100.00% H05-5031-0000-0000 INTERFUND TRANSFERS $ 6,870 $ 1,314 $ 7,000 101.90% $ 94,870 $ 13,138 $ 70,000 Expenditure H05-8020-0200-0000 COMPREHENSIVE PLAN UPDATE $ 94,870 $ 2,740 $ 94,870 100.00% $ 94,870 $ 2,740 $ 94,870 Town Hall Generator Account Number Account Description Project Budget Current Yr Rev/Exp Total Project Rev/Exp % Complete Revenue H06-2401-0000-0000 INTEREST & EARNINGS $ - $ - $ 4,655 H06-5031-0000-0000 INTERFUND TRANSFERS - - 236,000 $ - $ - $ 240,655 Expenditure H06-1620-0200-0000 TOWN HALL GENERATOR Construction $ 253,546 $ 39,689 $ 253,546 100.00% Engineering 20,000 750 20,000 100.00% Advertisment for Bids - - 732 100.00% National Fuel Hookup - - 6,816 $ 273,546 $ 40,439 $ 281,094 Town Hall Entryway Account Number Account Description Project Budget Current Yr Rev/Exp Total Project Rev/Exp % Complete Revenue H07-2401-0000-0000 INTEREST & EARNINGS $ - $ - $ 33 H07-5031-0000-0000 INTERFUND TRANSFERS 64,125 - 43,725 $ 64,125 $ - $ 43,758 Expenditure H07-1620-0200-0000 TOWN HALL ENTRYWAY Construction $ 46,525 $ 15,500 $ 41,625 89.47% Engineering 17,600 500 17,600 100.00% Advertisment for Bids - - 568 $ 64,125 $ 16,000 $ 59,793 Fuel Tank Replacement Account Number Account Description Project Budget Current Yr Rev/Exp Total Project Rev/Exp % Complete Revenue H08-2401-0000-0000 INTEREST & EARNINGS $ - $ - $ - H08-5031-0000-0000 INTERFUND TRANSFERS - - - $ - $ - $ - Expenditure H08-1620-0200-0000 FUEL TANK REPLACEMENT - NEW FUEL ISLAND Removal $ 75,560 $ 40,670 $ 40,670 53.83% Paving Open Ground - 3,619 3,619 Construction - - - Engineering - 6,591 6,591 $ 75,560 $ 50,881 $ 50,881