Press Alt + R to read the document text or Alt + P to download or print.

No preview available

The URL can be used to link to this page

Home My WebLink About2004 Adopted Budget.pdfGeneral Fund 2004 BUDGET FOR THE TOWN OF ULYSSES General Fund 11/6/2003: 10:09 AM Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2002 2003 2003 2004 2004 2004 2003 2003 Appropriations Town Board PS A1010.1 12,383 12,878 9,601 13,264 13,264 13,264 386 3.0% Town Board CE A1010.4 1,295 1,900 2,089 2,500 2,500 2,500 600 31.6% Town Justice I PS A1110.10 11,876 12,351 9,025 12,722 12,722 12,722 371 3.0% Town Justice II PS A1110.11 11,876 12,351 9,025 12,722 12,722 12,722 371 3.0% Town Just Clerk PS A1110.12 22,234 25,203 18,909 25,959 25,959 25,959 756 3.0% Town Justices CE A1110.4 5,320 4,252 3,094 4,200 4,200 4,200 -52 -1.2% Supervisor PS A1020.1 6,652 10,000 7,308 10,300 10,300 10,300 300 3.0% Bookkeeper PS A1220.11 15,273 15,875 11,601 16,354 16,354 16,354 479 3.0% Supervisor CE A1020.4 2,915 3,000 2,073 3,000 3,000 3,000 0 0.0% Town C1erk'PS A1410.1 36,490 37,950 27,732 39,089 39,089 39,089 1,139 3.0% Dep. Town Clerk PS A1410.11 16,857 16,072 11,082 20,280 20,280 20,280 4,208 26.2% Town Clerk CE A1410.4 2,349 2,500 562 2,500 2,500 2,500 0 0.0% Attorney CE A1420.4 2,811 4,500 2,020 4,500 4,500 4,500 0 0.0% Elections CE A1450.4 5,224 4,120 0 4,120 4,120 4,120 0 0.0% Records Management A1460.4 4,424 2,500 16 1,500 1,500 1,500 -1,000 -40.0% Town Hall EQ A1620.2 0 7,905 8,305 5,000 5,000 5,000 -2,905 -36.7% Town Hall CE A1620.4 21,727 19,000 16,177 19,000 19,000 19,000 0 0.0% Printing & Mailing A1670.4 10,859 9,200 12,268 10,000 10,000 10,000 800 8.7% Unallocated Ins. A1910.4 18,000 20,223 20,049 23,056 23,056 23,056 2,833 14.0% Municipal Asst. Dues A1920.4 90 800 130 800 800 800 0 0.0% Contingency Acct. A1990.4 1,000 5,000 0 5,000 5,000 5,000 0 0.0% Dog Control A3510.4 8,166 8,411 6,125 8,411 8,411 8,411 0 0.0% 4�w Highway Super. PS A5010.1 43,073 44,795 33,112 46,138 46,138 46,138 1,343 3.0% „:•4 Highway Super. CE A5010.4 404 450 179 450 450 450 0 0.0%' Highway Barn CE A5132.4 5,372 8,000 7,885 9,400 9,400 9,400 1,400 17.5% 11/6/2003: 10:09 AM 2004 BUDGET FOR THE TOWN OF ULYSSES General Fund Round # 3 General Fund 11/6/2003: 10:09 AM Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2002 2003 2003 2004 2004 2004 2003 2003 NYS Retirement A9010.8 3,364 7,178 0 6,000 6,000 21,953 14,775 205.8% Social Security A9030.8 14,426 14,300 11,291 14,550 14,550 14,550 250 1.7% Workers Comp A9040.8 1,341 2,144 3,103 3,100 3,100 2,629 485 22.6% Disability Ins. A9055.8 569 480 210 480 480 480 0 0.0% Health Ins. A9060.8 31,703 36,781 25,757 31,000 31,000 31,000 -5,781 -15.7% Capital Reserve A9950.9 0 5,000 0 5,000 5,000 5,000 0 0.0% Appropriation TOTALS: 387,700 427,658 312,606 429,862 429,862 445,344 17,686 4.1% Revenues Real Property Tax A1001 282,194 238,381 238,381 -238,381 -100.0% Int. & Pen. RPT A1090 2,847 3,200 3,909 3,500 3,500 3,500 300 9.4% Franchise Fees A1170 3,009 3,500 3,007 3,000 3,000 3,000 -500 -14.3% Clerk's Fees A1255 1,870 1,000 740 1,000 1,000 1,000 0 0.0% Dog Control Fees A1550 405 300 0 0 0 -300 -100.0% Youth Serv, Oth Govt., A2350 28,743 37,896 20,650 36,000 36,000 36,000 -1,896 -5.0% Int & Earnings A2401 10,712 6,000 1,385 1,500 1,500 1,500 -4,500 -75.0% Int. Youth Reserve A2402 70 55 34 55 55 55 0 0.0% Int. Special Bldg. Rese A2403 658 500 260 300 300 300 -200 -40.0% Int. Unemployment Re A2406 109 80 26 35 35 35 -45 -56.3% Games of Chance A2530 0 0 0 0 0 0 ******** Dog Licenses A2544 6,361 5,000 4,611 5,000 5,000 5,000 0 0.0% Justice Receipts A2610 34,248 40,000 24,983 40,000 40,000 40,000 0 0.0% Dog Fines A2611 0 100 0 100 100 100 0 0.0% Surplus Equip Sales A2665 1,300 0 250 0 0 0 ******** Ins. Recovery A2680 0 0 1,685 0 0 0 ******** Dog Control OG A2268 0 0 0 0 ******** Health Ins Contributio: A2771 5,099 6,800 3,147 3,200 3,200 3,200 -3,600 -52.9% Street Lighting Cont A2771.1 300 300 150 300 300 300 0 0.0% General Fund 11/6/2003: 10:09 AM 2004 BUDGET FOR THE TOWN OF ULYSSES GENERAL PART TOWN Fund Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2002 2003 2003 2004 2004 2004 2003 2003 Appropriations Engineer/Consultants B1440.4 0 6,037 6,757 6,000 6,000 6,000 -37 -0.6% BLDG. INSP. PS B3620.1 14,387 14,963 10,935 15,411 15,411 15,411 448 3.0% ZONING OFFICER P; B8010.1 13,654 14,200 10,377 14,626 14,626 14,626 426 3.0% D.ZONING OFFICER B8010.11 1,141 1,186 557 1,221 1,221 1,221 35 3.0% PLANNING CLERK 1 B8020.1 2,515 3,000 4,930 3,000 3,000 3,000 0 0.0% BLDG INSP CE B3620.4 1,032 2,000 865 2,000 2,000 2,000 0 0.0% ZONING CE B8010.4 1,318 2,500 764 2,000 2,000 2,000 -500 -20.0% PLANNING CE B8020.4 9,648 3,150 7,022 3,500 3,500 3,500 350 11.1% CONTINGENCY B 1990.4 2,000 2,000 0 2,000 2,000 2,000 0 0.0% NYS RETIREMENT B9010.8 46 1,253 0 1,429 1,429 3,425 2,172 173.3% SOCIAL SECURITY B9030.8 2,413 3,007 1,986 2,700 2,700 2,700 -307 -10.2% WORKERS COMP B9040.8 189 179 279 335 335 335 156 87.2% DISABILITY INS B9055.8 56 50 23 50 50 50 0 0.0% EMP. HEALTH INS B9060.8 9,708 10,727 8,949 12,334 12,334 12,334 1,607 15.0% Appropriation TOTALS: 58,107 64,252 53,444 66,606 66,606 68,602 4,350 6.8% Revenues SALES TAXES B1120 14,399 0 29,278 32,891 32,891 34,887 34,887 ******** ZONING FEES B2110 1,434 1,200 1,200 1,200 1,200 1,200 0 0.0% GENERAL PART TOWN Fund 11/6/2003: 10:09 AM 2004 BUDGET FOR THE TOWN OF ULYSSES Highway Fund Round # Town Snow Removal ] DA5142.1 11,476 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change 17,114 ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2002 2003 2003 2004 2004 2004 2003 2003 Appropriations 27,000 27,000 27,000 0 0.0% Cap.Reserve Machines DA9950.9 0 15,000 15,000 Bridges PS DA 5120.1 9,852 1,000 0 1,000 1,000 1,000 0 0.0% Bridges CE DA 5120.4 288 1,000 0 1,000 1,000 1,000 0 0.0% SUB -TOTAL: 9,489 10,140 2,000 0 2,000 2,000 2,000 0 0.0% Machinery PS DA5130.1 38,409 37,736 29,803 38,371 38,371 38,371 635 1.7% Machinery EQ DA5130.2 34,826 45,219 35,252 15,000 15,000 15,000 -30,219 -66.8% Machinery: CE DA5230.4 16,417 35,000 21,458 35,000 35,000 35,000 0 0.0% SUB -TOTAL: 89,652 117,955 86,513 88,371 88,371 88,371 -29,584 -25.1% Brush & Weeds DA5140.1 11,751 14,718 9,601 15,000 15,000 15,000 282 1.9% Brush & Weeds CE DA 5140.4 452 1,200 0 1,200 1,200 1,200 0 0.0% SUB -TOTAL: 12,203 15,918 9,601 16,200 16,200 16,200 282 1.8% Town Snow Removal ] DA5142.1 11,476 18,627 18,627 25,900 25,900 25,900 7,273 39.0% Town Snow Removal i DA5142.4 17,114 27,000 20,023 27,000 27,000 27,000 0 0.0% O.G.Services PS DA5148.1 11,488 18,636 18,636 25,900 25,900 25,900 7,264 39.0% O.G. Services CE DA5148.4 19,714 27,000 22,221 27,000 27,000 27,000 0 0.0% Cap.Reserve Machines DA9950.9 0 15,000 15,000 15,000 15,000 15,000 0 0.0% Cap. Reserve Building DA9950.91. 0 5,000 5,000 5,000 5,000 5,000 0 0.0% State Retirement DA9010.8 2,054 3,293 0 3,633 3,633 12,782 9,489 288.2% Social Security DA9030.8' 6,808 8,038 5,615 8,067 8,067 8,067 29 0.4% Workers Comp. DA9040.8' 7,395 6,224 8,226 9,450 9,450 7,994 1,770 28.4% Disability Insurance DA9055.8 107 100 41 100 100 100 0 0.0% Emp. Health Insurance DA9060.8 19,815 24,022 15,877 27,099 27,099 27,099 3,077 12.8% Appropriation TOTALS: 207,966 288,813 225,380 280,720 280,720 288,413 -400 -0.1% Highway Fund 11/6/2003: 10:09 AM 2004 BUDGET FOR THE TOWN OF ULYSSES HIWAY PART TOWN Fund Round # 3 Revenues Sales Taxes DB 1120 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change Interest & Earnings ACCOUNT Actual Modified YTD Budget Budget. Budget from from ACCOUNT: CODE: 2002 2003 2003 2004 2004 2004 2003 2003 Annropriations DB2701 0 0 3,050 0 0 ******** Highway Maint. PS DB5110.1 62,909 57,714 37,543 59,445 59,445 59,445 1,731 3.0% Highway Maint. CE DB5110.4 32,537 42,000 18,759 42,000 42,000 42,000 0 0.0% Highway Cap. Improvi DB5112.2 65,893 108,000 5,933 108,000 108,000 108,000 0 0.0% NYS Retirement DB9010.8 2,053 3,293 0 3,632 3,632 7,991 4,698 142.7% Social Security DB9030.8 4,845 4,973 2,910 4,547 4,547 4,547 -426 -8.6% Workers Comp. DB9040.8 6,850 7,502 9,473 10,894 10,894 9,220 1,718 22.9% Disability Insurance DB9055.8 107 100 64 100 100 100 0 0.0% Employee Health Ins. DB9060.8 20,089 24,022 16,047 27,089 27,089 27,089 3,067 12.8% Transfers to Cap. Res. DB3089 0 15,000 15,000 15,000 15,000 15,000 0 0.0% Appropriation TOTALS: 195,283 262,604 105,729 270,707 270,707 273,392 10,788 4.1% Revenues Sales Taxes DB 1120 81,586 144,396 71,181 199,302 199,302 201,987 57,591 39.9% Interest & Earnings DB2401 1,817 1,800 484 600 600 600 -1,200 -66.7% Int&Earn H W Cap. R( DB2405 1,698 1,388 625 700 700 700 -688 -49.6% Refunds Prior Yrs. DB2701 0 0 3,050 0 0 ******** Health Ins. Cont. DB2771 1,079 1,079 779 1,105 1,105 1,105 26 2.4% NYS Revenue Sharing DB 3001 20,092 20,000 20,000 20,000 20,000 20,000 0 0.0% NYS Chips DB3501 37,518 47,626 12,626 49,000 49,000 49,000 1,374 2.9% App. Fund Bal. DB599 51,493 46,315 0 -46,315 -100.0% HIWAY PART TOWN Fund 11/6/2003: 10:09 AM 2004 BUDGET FOR THE TOWN OF ULYSSES WATER DISTRICTS Fund Round # 3 ACCOUNT Last Years Actual Budget as Modified Actual Tentative Preliminary Adopted Change %Change ACCOUNT: CODE: 2002 2003 YTD 2003 Budget 2004 Budget Budget from from Appropriations 2004 2004 2003 2003 District # 1 Purchases SW8310.407 2,120 2,975 1,829 2,010 2,010 2,010 District # 2 Purchases SW8310.408 1,120 1,138 809 1,100 1,100 1,100 -965 -32.4% -38 -3.3% Appropriation TOTALS: 3,240 4,113 2,638 3,110 3,110 3,110 -1,003 -24.4% Revenues District#1 Wtr Recpts SW2142.07 District #2 Wtr. Recpt: SW2142.08 2,118 2,975 1,799 1,970 1,970 1,970 -1,005 -33.8% District#1 Adm. Chg. SW2144.07 1,095 40 1,183 40 795 1,080 1,080 1,080 -103 -8.7% District # 2 Adm. Chg SW2144.08 20 20 30 10 40 40 40 0 Interest & Earnings SW2401 23 20 20 20 0 0.0% 20 20 20 Revenue TOTALS: 3,273 4,218 2,657 3,130 3,130 3,130 -1,088 -25.8% WATER DISTRICTS Fund 11/6/2003: 10:09 AM 2004 BUDGET FOR THE TOWN OF ULYSSES Long Term Debt WDO Fund Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2002 2003 2003 2004 2004 2004 2003 2003 Appropriations Debt Service on Bond SW3 9710.6 88,334 88,344 88,344 88,344 ******** Int. on Debt Service SW3 9710.7 0 ******** 0 Appropriation TOTALS: 0 0 0 88,334 88,344 88,344 88,344 ******** Revenues Real Property Tax SW3 1001 88,334 88,334 88,334 88,334 ******** Revenue TOTALS: 0 0 0 88,334 88,334 88,334 88,334 ******** Long Term Debt WD#3 Fund 11/6/2003: 10:09 AM 2004 BUDGET FOR THE TOWN OF ULYSSES SW4 WATER DISTRICT Fund Round # 1 ACCOUNT: Last Years Budget as ACCOUNT Actual Modified CODE: 2002 2003 Actual Tentative Preliminary YTD Budget Budget 2003 2004 2004 Adopted Budget 2004 Change from 2003 %Change from 2003 Appropriations 120 120 0 ******** METERED SALES SW4 2140 ADMIN. SUPER PS SW48310.1 .75 75 0 ******** ADMIN. CLERK PS SW48310.11 50 50 0 ******** ADMIN. CE SW48310.4 50 50 0 ******** WATER PURCHASE SW48320.4 702 702 0 ******** TRN. & DIST. CAP SW48340.2 500 500 0 ******** TRN. & DIST. CE SW48340.4 50 50 0 ******** SOCIAL SECURITY SW490608 15 15 0 ******** Appropriation TOTALS: 0 0 0 0 1,427 1,427 0******** Revenues REAL PROP. TAX SW4 1001 768 768 0 ******** O&M CHARGES SW4 1001.1 120 120 0 ******** METERED SALES SW4 2140 702 702 0 ******** INT/PEN SALES SW4 2148 10 10 0 ******** Revenue TOTALS: 0 0 0 0 1,600 1,600 0******** SW4 WATER DISTRICT Fund 11/10/2003: 3:29 PM 2004 BUDGET FOR THE TOWNOF ULYSSES Summary of All Funds Round # 3 Summary Fund 11/10/2003: 3:31 PM Last Years Budget as Actual Tentative Preliminary Adopted Change % Change FUND Actual Modified YTD Budget Budget Budget from from FUNDS: CODE: 2002 2003 2003 2004 2004 2004 2003 2003 Appropriations General A 387,700 427,658 312,606 429,862 429,862 445,344 17,686 4.1% Highway DA 207,966 288,813 225,380 280,720 280,720 288,413 -400 -0.1% Fire Protection SF 149,654 158,810 158,810 181,999 181,999 181,999 23,189 14.6% GENERAL PART TOW] B 58,107 64,252 53,444 66,606 66,606 68,602 4,350 6.8% HIWAY PART TOWN DB 195,283 262,604 105,729 270,707 270,707 273,392 10,788 4.1% WATER DISTRICTS SW 3,240 4,113 2,638 3,110 3,110 3,110 -1,003 -24.4% Capital Projects WD#3 H WD 144,752 355,258 601,940 166,000 166,000 166,000 -189,258 -53.3% Long Term Debt WD#3 V Fund 0 0 0 88,334 88,344 88,344 88,344 ******** WaterDistrict # 3 SW3 0 0 0 151,711 151,711 151,711 151,711 ******** SW4 WATERDISTRIC' SW4 0 0 0 0 1,427 1,427 1,427 ******** Appropriation TOTALS: 1,146,702 1,561,508 1,460,547 1,639,049 1,640,486 1,668,342 106,834 6.8% Revenues General A 469,670 427,658 349,978 138,390 138,390 173,390 -254,268 -59.5% Highway DA 220,541 243,033 207,588 43,657 103,657 103,657 -139,376 -57.3% Fire Protection SF 149,654 158,810 158,810 0 0 0 -158,810 -100.0% GENERAL PART TOW] B 58,107 64,252 61,912 66,606 66,606 68,602 4,350 6.8% HIWAY PART TOWN DB 195,283 262,604 108,745 270,707 270,707 273,392 10,788 4.1% WATER DISTRICTS SW 3,273 4,218 2,657 3,130 3,130 3,130 -1,088 -25.8% Capital Projects WD#3 H WD 145,292 355,758 850,731 166,000 166,000 166,000 -189,758 -53.3% Long Term Debt WD#3 V Fund 0 0 0 88,334 88,334 88,334 88,334 ******** WaterDistrict # 3 SW3 0 0 0 207,451 202,165 202,165 202,165 Summary Fund 11/10/2003: 3:31 PM Page 1 of 1 2004 BUDGET FOR THE TOWN OF ULYSSES Tax Rate Schedule FUNDS: Appro- priations Less Estimated Revenues Less Fund Balance & Approp. Reserves Amount to be Raised By Tax Taxable Assessed Value Implied Tax Rate: $ per Thousand Round # Current Tax Rate: $ per Thousand 3 %Change from Current Yr. General 445,344 173,390 15,000 256,954 259,957,142 0.98845 0.98014 0.85% Highway 288,413 103,657 5,000 179,756 259,957,142 0.69148 0.69439 -0.42% Fire Protection 181,999 0 0 181,999 201,806,278 0.90185 0.87542 3.02% GENERAL PART TOWN 68,602 68,602 0 0 0 0.00000 MWAY PART TOWN 273,392 273,392 0 0 0 0.00000 WATER DISTRICTS 3,110 3,130 0 -20 0 0.00000 Capital Projects WD#3 166,000 166,000 0 0 0 0.00000 Long Term Debt WD#3 88,344 88,334 0 10 0 0.00000 WaterDistrict # 3 151,711 202,165 0 -50,454 0 0.00000 SW4 WATER DISTRICT 0 0 0 0.00000 TOTALS: 1,666,915 1,078,670 20,000 568,245 Tax Rate Fund Page 1 11/10/2003: 3:31 PM