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 About2006 Adopted Budget.pdf2006 BUDGET FOR THE TOWN OF ULYSSES General Fund ACCOUNT: ACCOUNT CODE: Last Years Actual 2004 Budget as Modified 2005 Actual YTD 2005 Tentative Budget 2006 Preliminary Budget 2006 Adopted Budget 2006 Round # Change from 2005 3 %Change from 2005 Appropriations Town Board PS A1010.1 13,264 13,662 9,108 14,072 14,072 14,072 410 3.0% Town Board CE A1010.4 3,181 2,500 1,694 7,000 7,000 7,000 4,500 180.0% Town Justice 1 PS Al110.10 12,722 13,104 9,567 13,497 13,497 13,497 393 3.0% Town Justice II PS Al 110.11 12,722 13,104 9,567 13,497 13,497 13,497 393 3.0% Town Just Clerk PS Al 110.12 25,959 26,738 18,511 27,540 27,540 27,540 802 3.0% Town Justices CE A1110.4 4,655 6,200 5,413 6,250 6,250 6,250 50 0.8% Supervisor PS A1220.1 10,300 10,609 7,413 10,927 10,927 10,927 318 3.0% Bookkeeper A1220.11 16,345 16,845 11,594 17,350 17,530 17,350 505 3.0% Deputy Supervisor A1220.12 19,350 19,930 12,831 20,527 20,527 10,527 -9,403 -47.2% Supervisor CE A1220.4 5,194 3,500 3,459 4,500 4,500 4,500 1,000 28.6% Auditor A1320.4 0 8,000 6,000 0 2,000 2,000 -6,000 -75.0% Town Clerk PS A1410.1 39,089 40,262 27,874 41,470 41,470 41,470 1,208 3.0% Dep. Town Clerk PS A1410.11 20,327 20,888 12,602 25,000 25,000 25,000 4,112 19.7% Town Clerk CE A1410.4 867 2,500 958 2,500 2,500 2,500 0 0.0% Attorney CE A1420.4 13,946 16,488 10,932 16,982 25,000 20,000 3,512 21.3% Elections CE A1450.4 6,293 6,032 228 6,000 6,000 6,000 -32 -0.5% Records Management A1460.4 99 1,500 94 1,500 1,500 1,500 0 0.0% Town Hall EQ A1620.2 16,945 30,911 30,911 21,600 21,600 21,600 -9,311 -30.1% Town Hall CE A1620.4 16,463 21,175 20,865 27,124 27,124 27,124 5,949 28.1% Central Garage A1640.4 600 600 600 ******** Printing & Mailing A1670.4 17,494 12,600 11,189 14,545 14,545 14,545 1,945 15.4% Unallocated Ins. A1910.4 23,045 26,416 26,416 29,000 29,000 29,000 2,584 9.8% Municipal Asst. Dues A1920.4 2,934 1,200 770 6,050 6,050 6,050 4,850 404.2% Fuel Contingency A1990.41 10,000 10,000 10,000 ******** Contingency Acct. A1990.4 5,000 5,000 0 5,000 5,000 12,500 7,500 150.0% General Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES General Fund General Fund 11/22/2005: 9:56 AM Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Dog Control A3510.4 8,411 8,166 5,444 8,411 8,411 8,411 245 3.0% Highway Super. PS A5010.1 46,138 47,522 32,899 48,948 48,948 48,948 1,426 3.0% Highway Super. CE A5010.4 95 450 0 450 450 450 0 0.0% Highway Barn CE A5132.4 9,915 9,400 8,490 13,000 13,000 13,000 3,600 38.3% Street Lighting CE A5182.4 1,699 1,750 1,088 1,750 1,750 1,750 0 0.0% Veterans CE A6510.4 450 450 450 450 450 450 0 0.0% Senior Citizens CE A6672.4 800 825 825 850 850 850 25 3.0% Programs for Aging A6772.4 1,770 1,770 2,595 2,000 2,000 2,000 230 13.0% Youth Empl. PS A7310.1 8,489 9,126 5,990 10,710 10,710 10,710 1,584 17.4% Youth Cont. CE A7310.4 51,353 52,128 32,848 65,020 65,020 65,020 12,892 24.7% Library CE A7410.4 7,000 7,000 7,000 8,000 8,000 8,000 1,000 14.3% Historical Society CE A7450.4 700 700 700 700 700 700 0 0.0% Historian PS A7510.1 797 821 411 845 845 845 24 2.9% Celebrations A7550.4 1,497 1,500 949 1,500 1,500 1,500 0 0.0% Cemetery Care CE A8810.4 1,800 1,900 1,266 2,000 2,000 2,000 100 5.3% General Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES General Fund Round # 3 General Fund 11/22/2005: 9:56 AM Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 NYS Retirement A9010.8 21,870 22,353 22,353 21,000 21,000 21,000 -1,353 -6.1% Social Security A9030.8 17,806 17,615 12,534 17,995 17,995 17,995 380 2.2% Workers Comp A9040.8 2,629 3,167 2,882 3,100 3,100 3,100 -67 -2.1% Disability Ins. A9055.8 450 648 238 650 650 650 2 0.3% Health Ins. A9060.8 37,550 36,000 28,389 49,286 38,145 38,145 2,145 6.0% Capital Reserve A9950.9 5,000 5,000 0 5,000 5,000 5,000 0 0.0% Appropriation TOTALS: 512,413 547,455 405,347 593,596 603,253 595,573 48,119 8.8% Revenues Real Property Tax A1001 256,954 264,196 263,561 322,827 58,631 22.2% Sales tax Al 120 50,000 43,500 43,500 ******** Int. & Pen. RPT A1090 2,846 3,500 2,526 3,500 3,500 3,500 0 0.0% Franchise Fees A1170 3,761 3,800 9,235 9,200 9,200 9,200 5,400 142.1% Clerk's Fees A1255 1,797 1,100 444 850 850 850 -250 -22.7% Dog Control Fees A1550 823 800 626 800 800 800 0 0.0% Youth Serv, Oth Govt,. A2350 35,267 36,673 16,230 50,673 50,673 50,673 14,000 38.2% Int & Earnings A2401 7,268 1,800 5,631 7,400 7,400 7,400 5,600 311.1% Int. Youth Reserve A2402 32 40 46 61 61 61 21 52.5% Int. Special Bldg. Rese A2403 354 300 246 327 327 327 27 9.0% Int. Unemployment Re A2406 52 40 74 100 100 100 60 150.0% Games of Chance A2530 0 0 0 0 0 0 0 ******** Dog Licenses A2544 5,892 5,500 3,786 5,500 5,500 5,500 0 0.0% Justice Receipts A2610 46,157 36,000 30,682 40,000 40,000 40,000 4,000 11.1% Dog Fines A2611 0 100 0 -100 -100.0% Surplus Equip Sales A2665 250 0 0 0 0 0 0 ******** Ins. Recovery A2680 2,185 0 0 0 0 ******** Dog Control OG A2268 0 0 0 0 0 ******** Health Ins Contributio A2771 6,800 0 0 0 0 ******** General Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES General Fund Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 9nn5 Special Assessment, A A1028.1 435 435 435 435 435 435 0 0.0% Unclassified Revenue A2770 313 0 1,329 0 0 ******** State Aid Mtg. Tax A3005 112,488 80,000 45,151 80,000 65,000 65,000 -15,000 -18.8% Approp. Fund Bal A599 83,000 0 15,000 30,000 -53,000 -63.9% NYS State Aid Star A3040 429 400 0 400 400 400 0 0.0% Reserve A5031 15,000 15,000 15,000 ******** State Aid Records Mn, A3060 0 0 0 0 0 ******** Revenue TOTALS: 484,103 517,684 380,002 199,246 264,246 595,573 77,889 15.0% General Fund 11122/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES Highway Fund Round # 3 Highway Fund 11/2212005: 9:56 AM Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 _Appropriations Bridges PS DA 5120.1 0 1,030 0 1,061 1,061 1,061 31 3.0% Bridges CE DA 5120.4 0 1,000 0 1,000 1,000 1,000 0 0.0% SUB -TOTAL: 0 2,030 0 2,061 2,061 2,061 31 1.5% Machinery PS DA5130.1 40,203 39,522 22,056 40,708 40,708 40,708 1,186 3.0% Machinery EQ DA5130.2 15,000 15,000 487 147,000 147,000 147,000 132,000 880.0% Machinery: CE DA5230.4 32,381 35,000 19,074 35,000 35,000 35,000 0 0.0% SUB -TOTAL: 87,584 89,522 41,617 222,708 222,708 222,708 133,186 148.8% Brush & Weeds DA5140.1 10,901 15,450 13,508 15,915 15,915 15,915 465 3.0% Brush & Weeds CE DA 5140.4 357 1,200 493 1,200 1,200 1,200 0 0.0% SUB -TOTAL: 11,258 16,650 14,001 17,115 17,115 17,115 465 2.8% Town Snow Removal 1 DA5142.1 17,463 26,677 17,363 27,467 27,467 27,467 790 3.0% Town Snow Removal i DA5142.4 24,083 27,000 16,481 35,000 35,000 35,000 8,000 29.6% Fuel Contingency DA5142.41 5,000 5,000 5,000 ******** O.G.Services PS DA5148.1 17,463 26,667 10,648 27,467 27,467 27,467 800 3.0% O.G. Services CE DA5148.4 24,083 27,000 10,648 35,000 35,000 35,000 8,000 29.6% Fuel Contingency DA5148.41 5,000 5,000 5,000 ******** Cap.Reserve Machinet DA9950.9 20,000 20,000 0 20,000 30,000 30,000 10,000 50.0% Cap. Reserve Building DA9950.91 5,000 5,000 0 5,000 8,000 8,000 3,000 60.0% State Retirement DA9010.8 12,782 13,132 6,578 11,224 11,224 11,224 -1,908 -14.5% Social Security DA9030.8 6,578 8,415 4,871 8,612 8,612 8,612 197 2.3% Workers Comp. DA9040.8 10,216 7,000 10,368 11,612 11,612 11,612 4,612 65.9% Disability Insurance DA9055.8 101 102 62 102 102 102 0 0.0% Emp. Health Insurance DA9060.8 24,015 27,684 20,806 39,878 26,729 26,729 -955 -3.4% Appropriation TOTALS: 260,626 296,879 153,443 463,246 473,097 473,097 176,218 59.4% Highway Fund 11/2212005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES Highway Fund Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Revenues Real Prop. Tax DA1001 179,756 171,959 171,959 206,583 34,624 20.1% Ser Other Gov DA2300 107,769 82,750 52,597 65,214 65,214 65,214 -17,536 -21.2% Transportation Svc. DA2300.1 1,500 1,500 1,500 ******** Interest & earnings DA2401 1,392 1,135 2,491 3,300 3,300 3,300 2,165 190.7% Int.&Earn Bldg Res. DA2403 544 1,285 977 1,300 1,300 1,300 15 1.2% Int&Earn Eqpt. Res. DA2404 2,000 750 2,151 2,900 2,900 2,900 2,150 286.7% Int. Bridge Reserve DA2405 3,300 3,300 3,300 3,300 ******** Equipment Sales DA2665 4,000 12,000 12,000 12,000 8,000 200.0% Emergency Aid DA3089 0 ******** Health Insurance Cont DA2771 0 ******** Refunds from Prior Yr DA2701 0 ******** Intermodal Grant DA3505 0 ******** App. Fund Bal. DA599 30,000 10,000 30,000 0 0.0% Reserve Usage DA5031 147,000 147,000 147,000 147,000 ******** Revenue TOTALS: 291,461 291,879 230,175 235,014 246,514 473,097 181,218 62.1% 11/22/2005: 9:56 AM Highway Fund 2006 BUDGET FOR THE TOWN OF ULYSSES Fire Protection Fund Appropriation TOTALS: Revenues Appropriated Fund Ba SF599 Real Property Tax SF 1001 Revenue TOTALS: 181,999 194,216 194,216 236,784 236,784 236,784 42,568 21.9% 1,000 1,000 ******** 181,999 194,216 194,216 235,784 41,568 21.4% 181,999 194,216 194,216 0 0 236,784 42,568 21.9% Fire Protection Fund 11/22/2005: 9:56 AM Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriations Fire Contract SF3410.4 181,999 194,216 194,216 236,784 236,784 236,784 42,568 21.9% Appropriation TOTALS: Revenues Appropriated Fund Ba SF599 Real Property Tax SF 1001 Revenue TOTALS: 181,999 194,216 194,216 236,784 236,784 236,784 42,568 21.9% 1,000 1,000 ******** 181,999 194,216 194,216 235,784 41,568 21.4% 181,999 194,216 194,216 0 0 236,784 42,568 21.9% Fire Protection Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES GENERAL PART TOWN Fund Round # 3 GENERAL PART TOWN Fund 11/22/2005: 9:56 AM Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriations ENG./CONSULTANI B1440.4 7,983 6,000 4,880 6,000 6,000 6,000 0 0.0% BLDG. INSP. PS B3620.1 15,411 15,873 10,989 18,333 18,333 18,333 2,460 15.5% BUILDING EQ B3620.2 13,000 13,000 0 0 0 -13,000 -100.0% ZONING OFFICER P; B8010.1 14,626 15,065 10,430 17,400 17,400 17,400 2,335 15.5% D.ZONING OFFICER B8010.11 423 2,752 1,449 2,835 5,670 5,670 2,918 106.0% ZONING EQ B8010.2 2,000 2,000 0 0 0 -2,000 -100.0% PLANNING CLK.PS B8020.1 15,500 15,500 15,500 ******** PLANNING MNGT. I B8020.11 0 10,000 10,000 ******** BLDG INSP CE B3620.4 2,182 2,000 1,724 2,000 2,000 2,000 0 0.0% ZONING CE B8010.4 3,520 2,000 536 2,000 2,000 2,000 0 0.0% GEN. ENVIORN. CE B8010.41 15,000 0 3,750 18,750 18,750 3,750 25.0% PLANNING CE B8020.4 3,350 3,500 2,688 3,500 3,500 18,500 15,000 428.6% CONTINGENCY B1990.4 2,000 2,000 2,000 2,000 2,000 0 0.0% LABOR CONTINGEr B1990.41 10,000 10,000 10,000 ******** NYS RETIREMENT B9010.8 3,425 3,425 3,425 3,025 3,025 3,025 -400 -11.7% SOCIAL SECURITY B9030.8 2,598 2,850 1,799 2,900 2,900 2,900 50 1.8% WORKERS COMP B9040.8 335 400 365 440 440 440 40 10.0% DISABILITY INS B9055.8 56 90 34 100 100 100 10 11.1% EMP. HEALTH INS B9060.8 12,034 13,841 10,403 15,921 10,692 10,692 -3,149 -22.8% TRANS TO RESERV B9950.9 3.125 0 3.500 49.500 33500 30,175 q7? 00/� GENERAL PART TOWN Fund 11/22/2005: 9:56 AM 2006 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: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriation TOTALS: 67,943 102,921 63,722 83,704 166,810 176,810 73,889 71.8% Revenues SALES TAXES B1120 84,887 64,856 44,987 31,933 84,260 94,260 29,404 45.3% ZONING FEES B2110 1,559 1,600 1,264 1,700 1,700 1,700 100 6.3% PLANNING FEES B2115 0 150 0 250 250 250 100 66.7% TRANS. SERVICES B2300 3,000 683 1,500 1,500 1,500 -1,500 -50.0% INTEREST & EARNI B2401 761 515 1,372 2,000 2,000 2,000 1,485 288.3% INT&EARN WATER B2407 107 90 168 225 225 225 135 150.0% INT&EARN NON-HIi B2408 30 35 56 75 75 75 40 114.3% BUILDING PMTS B2555 9,691 9,500 7,550 9,500 9,500 9,500 0 0.0% TRAILER PK FEES B2590 0 550 0 550 550 550 0 0.0% REFUND PRIOR YR B2701 0 0 ******** FIRE INSPECTIONS B2590.1 0 150 30 150 150 150 0 0.0% STATE AID B3089 0 0 ******** REVENUE SHARINC B3001 7,592 7,600 0 7,600 7,600 7,600 0 0.0% APP. FUND BAL. B599 18,125 0 35,000 59,000 59,000 40,875 225.5% Revenue TOTALS: 104,627 106,171 56,110 90,483 166,810 176,810 70,639 66.5% GENERAL PART TOWN Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES HIWAY 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: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriations DB 1120 242,851 211,318 117,289 222,186 207,149 207,149 -4,169 -2.0% Highway Maint. PS DB5110.1 71,532 61,228 39,732 63,064 63,064 63,064 1,836 3.0% Highway Maint. CE D135110.4 53,535 45,000 16,283 50,000 50,000 50,000 5,000 11.1% Highway Cap. Improve D135112.2 61,866 108,000 9,713 108,000 108,000 108,000 0 0.0% NYS Retirement DB9010.8 7,991 8,191 5,438 7,324 7,324 7,324 -867 -10.6% Social Security DB9030.8 5,438 4,684 3,033 4,086 4,086 4,086 -598 -12.8% Workers Comp. DB9040.8 11,404 10,510 11,404 12,544 12,544 12,544 2,034 19.4% Disability Insurance DB9055.8 101 102 39 102 102 102 0 0.0% Employee Health Ins. DB9060.8 24,763 27,684 20,806 32,000 26,729 26,729 -955 -3.4% Transfers to Cap. Res. DB3089 15,000 15,000 0 15,000 25,000 25,000 10,000 66.7% Appropriation TOTALS: 251,630 280,399 106,448 292,120 296,849 296,849 16,450 5.9% Revenues Sales Taxes DB 1120 242,851 211,318 117,289 222,186 207,149 207,149 -4,169 -2.0% Interest & Earnings DB2401 705 600 1,475 1,900 1,900 1,900 1,300 216.7% Int&Earn H W Cap. Ri DB2405 1,465 850 253 800 800 800 -50 -5.9% Refunds Prior Yrs. DB2701 1,354 0 0 0 ******** Health Ins. Cont. DB2771 0 ******** NYS Revenue Sharing DB 3001 20,000 20,000 0 20,000 20,000 20,000 0 0.0% NYS Chips DB3501 47,500 47,631 47,631 47,000 47,000 47,000 -631 -1.3% App. Fund Bal. DB599 20,000 20,000 20,000 ******** HIWAY PART TOWN Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES HIWAY PART TOWN Fund Round # Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Revenue TOTALS: 313,875 280,399 166,648 291,886 296,849 296,849 16,450 5.9% HIWAY PART TOWN Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES WATER DISTRICTS Fund Round # 3 11/22/2005: 9:56 AM WATER DISTRICTS Fund Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriations District # 1 Purchases SW8204.07 105 3,000 2,457 7,700 7,700 7,700 4,700 156. % District # 2 Purchases SW83204.08 1,052 1,400 1,167 2,200 2,200 2,200 800 57.11% District #1 Admin. SW8310.07 78 78 78 78 77 ******** ******** District #2 Admin. SW8310.08 77 77 77 1,157 4,400 3,624 10,055 10,055 10,055 5,655 128.5% Appropriation TOTALS: Revenues District#1 Wtr Recpts SW2140.07 105 3,000 2,273 7,700 7,700 7,700 4,700 156. % District 42 Water Recl SW2140. 8 1,052 1,400 1,356 2,200 2,200 2,200 800 57.11% District#1 Adm. Chg. SW2144.07 10 40 20 40 40 40 0 0 0.0% 0.0% District # 2 Adm. Chg SW2144.08 20 20 20 20 20 20 10 66.7% Interest and Earnings SW2401.07 15 15 22 25 25 25 70 55 366.7% Interest and Earnings SW2401.08 5 15 7 70 70 1,207 4,490 3,698 10,055 10,055 10,055 5,565 123.9% Revenue TOTALS: 11/22/2005: 9:56 AM WATER DISTRICTS Fund 2006 BUDGET FOR THE TOWN OF ULYSSES Long Term Debt WD#3 Fund Long Term Debt WD43 Fund 11/22/2005: 9:56 AM Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriations Debt Service on Bond SW3 9710.6 0 107,000 104,767 109,000 109,000 109,000 2,000 1.9% Int. on Debt Service SW3 9710.7 0 0 ******** Appropriation TOTALS: 0 107,000 104,767 109,000 109,000 109,000 2,000 1.9% Revenues Real Property Tax SW3 1001 107,000 107,000 109,000 109,000 109,000 2,000 1.9% Revenue TOTALS: 0 107,000 107,000 109,000 109,000 109,000 2,000 1.9% Long Term Debt WD43 Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES WaterDistrict # 3 Fund WaterDistrict # 3 Fund 11/22/2005: 9:56 AM Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriations Admin. Super. PS SW3 8310.1 0 12,500 9,208 14,000 14,000 14,000 1,500 12.0% Admin. Clerk PS SW3 8310.11 7,280 5,374 10,350 10,350 10,350 3,070 42.2% Admninistration CE SW3 8310.4 16,784 15,000 1,944 8,000 8,000 8,000 -7,000 -46.7% Water Purchases SW3 8320.4 14,150 35,000 0 30,856 30,856 30,856 -4,144 -11.8% District Operator PS SW3 8340.4 0 15,600 2,441 7,000 7,000 7,000 -8,600 -55.1% Trans/Dist EQ SW3 8340.2 2,719 1,000 5,171 1,000 1,000 1,000 0 0.0% Trans./Dist. CE SW3 8340.4 19,189 5,000 3,883 6,000 6,000 6,000 1,000 20.0% Social Security, Dist. IISW3 9030.8 1,015 2,821 1,194 2,839 2,839 2,839 18 0.6% Debt Service on Bond SW3 9710.6 107,000 104,767 109,000 109,000 109,000 2,000 1.9% Interest on Debt SW3 9710.7 23,743 0 0 0 0 ******** Capital Reserve SW3 9950.1 0 10,000 0 5,000 5,000 5,000 -5,000 -50.0% Appropriation TOTALS: 77,600 211,201 133,982 194,045 194,045 194,045 -17,156 -8.1% Revenues Real Prop Tax (Debt) SW31001.1 94,540 107,000 107,000 109,000 109,000 109,000 2,000 1.9% Real Prop Tax (O&M) SW31001.2 26,958 30,000 30,000 40,618 40,618 40,618 10,618 35.4% Metered Water Sales SW3 2140 7,314 36,750 11,400 33,427 33,427 33,427 -3,323 -9.0% Water Service Charge, SW3 2144 13,091 1,500 3,453 8,000 8,000 8,000 6,500 433.3% Int/Pen Water Charges SW3 2144 36 199 300 300 300 300 ******** Interest and Earnings SW3 2401 345 500 1,856 2,700 2,700 2,700 2,200 440.0% WaterDistrict # 3 Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES WaterDistrict # 3 Fund Round # Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Revenue TOTALS: 142,284 175,750 153,908 194,045 194,045 194,045 18,295 10.4% WaterDistrict # 3 Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES SW4 1001 648 SW4 WATER DISTRICT Fund 768 768 768 Round # 3 Last Years Budget as Actual Tentative Preliminary Adopted Change %Change ACCOUNT Actual Modified YTD Budget Budget Budget from from ACCOUNT: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriations SW4 1001 648 768 768 768 768 768 0 ADMIN. SUPER PS SW48310.1 100 100 7 150 150 150 50 50.0% ADMIN. CLERK PS SW48310.11 25 75 0 100 100 100 25 33.3% ADMIN. CE SW48310.4 29 10 0 30 30 30 20 200.0% WATER PURCHASE SW48320.4 0 700 0 700 700 700 0 0.0% TRN. & DIST. CAP SW48340.2 2,880 0 0 0 0 0 ******** TRN. & DIST. CE SW48340.4 46 20 0 50 50 50 30 150.0% CAPITAL RESERVE SW4 9950.9 718 0 267 267 267 -451 -62.8% SOCIAL SECURITY SW490608 0 10 0 20 20 20 10 100.0% Appropriation TOTALS: 3,080 1,623 7 1,297 1,297 1,297 -326 -20.1% Revenues R. P. Tax ( Debt) SW4 1001 648 768 768 768 768 768 0 0.0% R. P. Tax (O&M) SW4 1001.1 120 120 120 120 120 120 0 0.0% METERED SALES SW4 2140 179 735 79 372 372 372 -363 -49.4% INT/PEN SALES SW4 2148 0 0 6 10 10 10 10 ******** Interest & Earnings SW2401.08 7 0 18 27 27 27 27 ******** Revenue TOTALS: 954 1,623 991 1,297 1,297 1,297 -326 -20.1% SW4 WATER DISTRICT Fund 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TO Water District # 5 Fund OF ULYSSE Round # 3 Last Years Budget as ACCOUNT Actual Modified ACCOUNT: CODE: 2004 2005 Actual Tentative YTD Budget 2005 2006 Preliminary Budget 2006 Adopted Budget 2006 Change from 2005 %Change from 2005 Appropriations Engineering/consultinl SW51440.4 0 0 0 50,000 50,000 50,000 50,000 0 50,000 50,000 50,000 50,000 ******** Appropriation TOTALS: 0 0 Revenues Revenues/Other Fnds SW52801 0 0 0 30,000 30,000 Other Govt. Aid SW53089 20,000 20,000 Revenue TOTALS: Water District # 5 Fund 30,000 30,000 ******** 20,000 20,000 ******** 0 0 0 50,000 50,000 50,000 50,000 ******** 11/22/2005: 9:56 AM 2006 BUDGET FOR THE TOWN OF ULYSSES Summary of All Funds Round # 3 Summary Fund 11/18/2005: 1:12 PM Last Years Budget as Actual Tentative Preliminary Adopted Change % Change FUND Actual Modified YTD Budget Budget Budget from from FUNDS: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 Appropriations General A 512,413 547,455 405,347 593,596 603,253 595,573 48,119 8.8% Highway DA 260,626 296,879 153,443 463,246 473,097 473,097 176,218 59.4% Fire Protection SF 181,999 194,216 194,216 236,784 236,784 236,784 42,568 21.9% GENERAL PART TOW] B 67,943 102,921 63,722 83,704 166,810 176,810 73,889 71.8% HIWAY PART TOWN DB 251,630 280,399 106,448 292,120 296,849 296,849 16,450 5.9% WATER DISTRICTS SW 1,157 4,400 3,624 10,055 10,055 10,055 5,655 128.5% Capital Projects WD#3 H WD 199,775 330,000 309,023 0 0 0 -330,000 -100.0% Long Term Debt WD#3 V Fund 0 107,000 104,767 109,000 109,000 109,000 2,000 1.9% WaterDistrict # 3 SW3 77,600 211,201 133,982 194,045 194,045 194,045 -17,156 -8.1% SW4 WATER DISTRICT SW4 3,080 1,623 7 1,297 1,297 1,297 -326 -20.1% Water District # 5 SW5 0 0 0 50,000 50,000 50,000 50,000 ******** Appropriation TOTALS: 1,556,224 2,076,094 1,474,579 2,033,847 2,141,190 2,143,510 67,417 3.2% Revenues General A 484,103 517,684 380,002 199,246 264,246 257,746 -259,938 -50.2% Highway DA 291,461 291,879 230,175 235,014 246,514 246,514 -45,365 -15.5% Fire Protection SF 181,999 194,216 194,216 0 0 0 -194,216 -100.0% GENERAL PART TOW] B 104,627 106,171 56,110 90,483 166,810 176,810 70,639 66.5% HIWAY PART TOWN DB 313,875 280,399 166,648 291,886 296,849 296,849 16,450 5.9% WATER DISTRICTS SW 1,207 4,490 3,698 10,055 10,055 10,055 5,565 123.9% Capital Projects WD#3 H WD 2,680,753 355,758 998,406 0 0 0 -355,758 -100.0% Long Term Debt WD93 V Fund 0 107,000 107,000 109,000 109,000 109,000 2,000 1.9% Summary Fund 11/18/2005: 1:12 PM 2006 BUDGET FOR THE TOWN OF ULYSSES 142,284 175,750 Summary of All Funds 194,045 194,045 194,045 Round # 3 Last 1,623 991 Years Budget as Actual Tentative Preliminary Adopted Change % Change FUND Actual Modified YTD Budget Budget Budget from from FUNDS: CODE: 2004 2005 2005 2006 2006 2006 2005 2005 WaterDistrict 4 3 SW3 142,284 175,750 153,908 194,045 194,045 194,045 18,295 10.4% SW4 WATERDISTRIC' SW4 954 1,623 991 1,297 1,297 1,297 -326 -20.1% Water District # 5 SW5 0 0 0 50,000 50,000 50,000 50,000 ******** Revenue TOTALS: 4,201,263 2,034,970 2,291,154 1,181,026 1,338,816 1,342,316 -692,654 -34.0% Summary Fund 11/18/2005: 1:12 PM Page i of 1 2006 BUDGET FOR THE TOWN OF ULYSSES Tax Rate Schedule Tax Rate Fund Page 1 11118/2005: 1:12 PM Round # 3 Less Fund Less Balance & Amount to Taxable Implied Tax Current Tax %Change Appro- Estimated Approp. be Raised Assessed Rate: $ per Rate: $ per from FUNDS: priations Revenues Reserves By Tax Value Thousand Thousand Current Yr. General 595,573 257,746 15,000 322,827 331,116,965 0.97496 0.88738 9.87% Highway 473,097 246,514 20,000 206,583 331,116,965 0.62390 0.57897 7.76% Fire Protection 236,784 0 1,000 235,784 254,418,083 0.92676 0.85426 8.49% GENERAL PART TOWN 176,810 176,810 0 0 0 0.00000 HIWAY PART TOWN 296,849 296,849 0 0 0 0.00000 WATER DISTRICTS 10,055 10,055 0 0 0 0.00000 Capital Projects WD#3 0 0 0 0 0 0.00000 Long Term Debt WD#3 109,000 109,000 0 0 0 0.00000 WaterDistrict # 3 194,045 194,045 0 0 0 0.00000 SW4 WATER DISTRICT 1,297 1,297 0 0 0 0.00000 Water District # 5 50,000 50,000 0 0 0 0.00000 TOTALS: 2,143,510 1,342,316 36,000 765,194 Tax Rate Fund Page 1 11118/2005: 1:12 PM