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 AboutFinal budget 2020Town of Enfield 2020 Final Budget General Fund Appropriations Code Adopted 2019 Adopted 2020 2019-2020 Difference General Government Support Town Board Personnel Services A1010.1 $12,038.40 $14,000.00 $1,961.60 Contractual A1010.4 $2,000.00 $2,000.00 $0.00 Total $14,038.40 $16,000.00 $1,961.60 Justice Personnel services Justice- Personnel Services A1110.11 $16,045.00 $17,000.00 $955.00 Court Clerk- Personnel Services A1110.13 $11,755.00 $12,000.00 $245.00 Equipment A1110.21 $500.00 $500.00 $0.00 JCAP Grant Equip A1110.22 $7,151.44 $0.00 -$7,151.44 Contractual A1110.4 $1,500.00 $1,500.00 $0.00 Conferences and Mileage A1110.410 $250.00 $250.00 $0.00 Dues and Publications A1110.420 $250.00 $250.00 $0.00 Total $37,451.44 $31,500.00 -$5,951.44 Supervisor Personnel services A1220.11 $16,561.00 $20,000.00 $3,439.00 Personnel services (Deputy Supervisor)A1220.13 $800.00 $800.00 $0.00 Confidential Secretary to the Supervisor A1220.12 $2,000.00 $2,000.00 $0.00 Equipment A1220.2 $400.00 $100.00 -$300.00 Contractual A1220.41 $1,250.00 $1,000.00 -$250.00 Total $21,011.00 $23,900.00 $2,889.00 Bookkeeper Personnel Services (Bookkeeper)A1316.1 $8,753.00 $10,000.00 $1,247.00 Equipment A1316.2 $400.00 $100.00 -$300.00 Contractual A1316.41 $500.00 $400.00 -$100.00 Williamson Programs A1316.42 $2,100.00 $2,150.00 $50.00 Postage A1316.43 $225.00 $225.00 $0.00 Total $11,978.00 $12,875.00 $897.00 Auditor Contractual A1320.4 $0.00 $0.00 $0.00 Tax Collector Contractual A1330.4 $1,854.00 $1,891.00 $37.00 Town of Enfield - 2020 Final Budget Page 1 Town of Enfield 2020 Final Budget Town Clerk Personnel services (Clerk)A1410.11 $20,400.00 $20,000.00 -$400.00 Personnel services (Deputy clerk)A1410.12 $7,500.00 $7,000.00 -$500.00 Equipment A1410.2 $0.00 $0.00 $0.00 Contractual A1410.4 $2,500.00 $2,500.00 $0.00 Total $32,254.00 $31,391.00 -$863.00 Attorney Contractual A1420.4 $15,000.00 $12,000.00 -$3,000.00 Total $15,000.00 $12,000.00 -$3,000.00 Records Management Personnel Services A1460.1 $0.00 $0.00 $0.00 Equipment A1460.2 $0.00 $0.00 $0.00 Contractual A1460.4 $100.00 $100.00 $0.00 Total $100.00 $100.00 $0.00 Buildings Personnel Services- Cleaner A1620.1 $3,500.00 $2,300.00 -$1,200.00 Personnel Services- Buildings & Grounds A1620.12 $0.00 $3,560.00 $3,560.00 Equipment A1620.2 $0.00 $300.00 $300.00 Contractual A1620.4 $65,000.00 $65,000.00 $0.00 NYSERDA Solar Array- Contractual A1620.41 $0.00 $58,000.00 $58,000.00 Website Hosting A1620.43 $100.00 $450.00 $350.00 Total $68,600.00 $129,610.00 $61,010.00 Central Printing and Mailing Equipment A1670.2 $0.00 $0.00 $0.00 Contractual A1670.4 $200.00 $300.00 $100.00 Total $200.00 $300.00 $100.00 Special Items Insurance-Property/Auto/Liability A1910.4 $28,000.00 $29,120.00 $1,120.00 Municipal Dues- Association of Towns A1920.4 $900.00 $900.00 $0.00 Municipal Dues- Cayuga Lake Watershed I/O A1920.41 $600.00 $600.00 $0.00 Contingent Acct.A1990.4 $15,000.00 $14,000.00 -$1,000.00 Total $44,500.00 $44,620.00 $120.00 Total General Government Support $245,132.84 $302,296.00 $57,163.16 Page 2 Town of Enfield 2020 Final Budget Public Safety Administration Personnel services (Code Enforcement Officer)A3010.1 $29,352.00 $29,352.00 $0.00 Equipment A3010.2 $500.00 $500.00 $0.00 Contractual A3010.4 $2,200.00 $2,200.00 $0.00 Equipment reserve A3010.41 $0.00 $0.00 $0.00 Total $32,052.00 $32,052.00 $0.00 Traffic Control Contractual A3310.4 $3,500.00 $3,500.00 $0.00 Total $3,500.00 $3,500.00 $0.00 Control of Dogs Contractual A3510.4 $16,800.00 $16,800.00 $0.00 Total $16,800.00 $16,800.00 $0.00 Emergency House Numbering Contractual A4189.4 $50.00 $50.00 $0.00 Total $50.00 $50.00 $0.00 Total Public Safety $52,402.00 $52,402.00 $0.00 Transportation Superintendent Of Highways Personnel Services A5010.1 $59,168.00 $61,500.00 $2,332.00 Equipment A5010.2 $500.00 $500.00 $0.00 Clothing Allowance A5010.12 $400.00 $450.00 $50.00 Contractual A5010.4 $500.00 $2,000.00 $1,500.00 Administrative Assistant $0.00 $0.00 $0.00 Total $60,568.00 $64,450.00 $3,882.00 Garage Contractual A5132.4 $3,500.00 $3,500.00 $0.00 Total $3,500.00 $3,500.00 $0.00 Street Lighting Contractual A5182.4 $1,500.00 $800.00 -$700.00 Total $1,500.00 $800.00 -$700.00 Total Transportation $65,568.00 $68,750.00 $3,182.00 Page 3 Town of Enfield 2020 Final Budget Culture/ Recreation Youth Program Contractual A7310.4 $48,461.59 $49,430.87 $969.28 Total $48,461.59 $49,430.87 $969.28 Joint Youth Project Contractual (Rec. Partnership)A7320.4 $6,274.00 $6,210.00 -$64.00 Total $6,274.00 $6,210.00 -$64.00 Historian Equipment A7510.2 $0.00 $0.00 $0.00 Contractual A7510.4 $400.00 $500.00 $100.00 Total $400.00 $500.00 $100.00 Celebrations Personnel A7550.1 $0.00 $500.00 $500.00 Contractual A7550.4 $0.00 $500.00 $500.00 Total $0.00 $1,000.00 $1,000.00 Beautification Personnel A7555.1 $1,000.00 $1,000.00 $0.00 Contractual A7555.4 $500.00 $500.00 $0.00 Total $1,500.00 $1,500.00 $0.00 Adult Recreation Contractual (Seniors)A7620.4 $2,400.00 $2,500.00 $100.00 Total $2,400.00 $2,500.00 $100.00 Total Culture/ Recreation $59,035.59 $61,140.87 $2,105.28 Home Community Services Planning Planner A8020.1 $1,000.00 $300.00 -$700.00 Personnel A8020.12 $0.00 $0.00 $0.00 Contractual (Legal Ads)A8020.4 $500.00 $100.00 -$400.00 Total $1,500.00 $400.00 -$1,100.00 Page 4 Town of Enfield 2020 Final Budget Refuse and Garbage Contractual A8160.4 $2,200.00 $2,500.00 $300.00 Total $2,200.00 $2,500.00 $300.00 Cemeteries Personnel services A8810.1 $6,000.00 $3,500.00 -$2,500.00 Equipment A8810.2 $200.00 $200.00 $0.00 Contractual (Burial Coordinator)A8810.4 $1,500.00 $1,500.00 $0.00 Total $7,700.00 $5,200.00 -$2,500.00 Total Home and Community Services $11,400.00 $8,100.00 -$3,300.00 Employee Benefits State Retirement A9010.8 $18,500.00 $19,140.00 $640.00 Medicare A9020.8 $2,800.00 $2,940.00 $140.00 Social Security A9030.8 $12,000.00 $12,600.00 $600.00 Workers Comp.A9040.8 $800.00 $830.00 $30.00 Unemployment A9050.8 $400.00 $300.00 -$100.00 Disability Ins.A9055.8 $50.00 $18.00 -$32.00 Medical Ins.A9060.81 $19,450.00 $13,120.00 -$6,330.00 Paid Family Leave A9080.8 $0.00 $0.00 $0.00 Total Employee Benefits $54,000.00 $48,948.00 -$5,052.00 Serial Bond (Highway Bldg) Principle A9710.6 $75,000.00 $75,000.00 $0.00 Interest A9710.7 $27,750.01 $24,656.26 -$3,093.75 SEC Filing Fees to Municipal Solutions A9710.8 $200.00 $200.00 $0.00 Total Bond $102,950.01 $99,856.26 -$3,093.75 Interfund Tranfer Interfund Transfer to Building Reserve A9950.9 $0.00 $0.00 $0.00 Total Interfund Transfer $0.00 $0.00 $0.00 Total Appropriations and Other Uses $590,488.44 $641,493.13 $51,004.69 General Fund Estimated Revenues Code Adopted 2019 Adopted 2020 2019-2020 Difference Tax Items Special Assessments- Omitted Tax A1030 $625.00 $2,423.49 $1,798.49 Payment in Lieu of Taxes-Renovus A1081 $3,804.00 $4,014.00 $210.00 Payment in Lieu of Taxes-Enfield 1 A1081.4 $0.00 $4,134.00 $4,134.00 Interest and Penalties on Real Property Taxes A1090 $2,600.00 $2,200.00 -$400.00 Department Income Tax Collection Fees A1232 $0.00 $0.00 $0.00 Clerk Fees A1255 $250.00 $150.00 -$100.00 Dog Control Fees A1550 $250.00 $250.00 $0.00 Cemeteries - Donations A2189 $0.00 $0.00 $0.00 Cemeteries - Plot Sales A2190 $600.00 $300.00 -$300.00 Page 5 Town of Enfield 2020 Final Budget Use of Money and Property Interest and Earnings A2401 $350.00 $1,200.00 $850.00 Licenses and Permits Dog Licenses A2544 $6,500.00 $5,500.00 -$1,000.00 Building permits A2555 $8,000.00 $8,000.00 $0.00 Fines & Forfeitures Justice Court A2610 $7,500.00 $7,500.00 $0.00 Miscellaneous Miscellaneous Revenue A2770 $2,000.00 $2,000.00 $0.00 Youth Funds- County A2771 $877.00 $877.00 $0.00 Beautification (Personnel)A2772 $1,000.00 $1,000.00 $0.00 Beautification (Contractual)A2773 $500.00 $500.00 $0.00 Cemetery- Burial Fees Paid Family of Deceased A2774 $1,500.00 $1,500.00 $0.00 NYSERDA Clean Energy Communities Grant A2775 $0.00 $37,500.00 $37,500.00 State Aid Revenue Sharing A3001 $16,000.00 $16,031.00 $31.00 Mortgage Tax A3005 $40,000.00 $40,000.00 $0.00 JCAP $7,000.00 $0.00 -$7,000.00 Total Estimated Revenues $99,356.00 $135,079.49 $35,723.49 Highway Fund Appropriations Code Adopted 2019 Adopted 2020 2019-2020 Difference General Repairs – Road Maintenance Personnel services DA5110.1 $161,771.00 $162,000.00 $229.00 Overtime DA5110.14 $3,187.00 $3,400.00 $213.00 Clothing Allowance DA5110.12 $2,000.00 $2,250.00 $250.00 Contractual DA5110.4 $185,000.00 $200,000.00 $15,000.00 Total $351,958.00 $367,650.00 $15,692.00 Improvements CHIPS DA5112.2 $104,154.00 $104,190.64 $36.64 Total $104,154.00 $104,190.64 $36.64 Bridge Repair Contractual DA5120.4 $20,000.00 $30,000.00 $10,000.00 Total Improvements $20,000.00 $30,000.00 $10,000.00 Machinery Equipment DA5130.2 $30,000.00 $150,000.00 $120,000.00 Contractual DA5130.4 $75,000.00 $85,000.00 $10,000.00 Tools & Equipment DA5130.41 $6,000.00 $6,000.00 $0.00 Diesel & Gas Fuel DA5130.45 $50,000.00 $55,000.00 $5,000.00 Total $161,000.00 $296,000.00 $135,000.00 Page 6 Town of Enfield 2020 Final Budget Brush and Weed Removal/Misc. Personnel services DA5140.1 $16,000.00 $14,000.00 -$2,000.00 Miscellaneous Expense DA5140.4 $1,000.00 $1,000.00 $0.00 Total Brush and Weed Removal/Misc.$17,000.00 $15,000.00 -$2,000.00 Snow Removal Personnel services DA5142.1 $60,489.06 $61,000.00 $510.94 Overtime DA5142.14 $13,525.20 $15,296.00 $1,770.80 Contractual (Sand/Salt)DA5142.4 $50,000.00 $50,000.00 $0.00 Total Snow Removal $124,014.26 $126,296.00 $2,281.74 Employee Benefits State Retirement DA9010.8 $32,900.00 $34,020.00 $1,120.00 Medicare DA9020.8 $3,600.00 $3,745.00 $145.00 Social Security DA9030.8 $15,100.00 $16,075.00 $975.00 Workers Comp.DA9040.8 $26,000.00 $27,300.00 $1,300.00 Unemployment Ins.DA9050.8 $700.00 $300.00 -$400.00 Disability DA9055.8 $250.00 $90.00 -$160.00 Medical Insurance DA9060.81 $75,500.00 $70,440.00 -$5,060.00 Drug Tests DA9070.8 $350.00 $350.00 $0.00 Paid Family Leave DA9080.8 $0.00 $650.00 $650.00 Total Employee Benefits $154,400.00 $152,970.00 -$1,430.00 Unappropriated Revenue DA990 $0.00 30,000.00 $30,000.00 Total Unappropriated Revenue $0.00 $30,000.00 $30,000.00 Interfund Transfer Interfund Transfer - Bridge Reserve DA9950.1 $30,000.00 $30,000.00 $0.00 Interfund Transfer - Equipment Reserve DA9950.9 $102,500.00 $0.00 -$102,500.00 Total Interfund Transfer $132,500.00 $30,000.00 -$102,500.00 Total Appropriations and Other Uses $1,065,026.26 $1,152,106.64 $87,080.38 Estimated Highway Revenues Code Adopted 2019 Adopted 2020 2019-2020 Difference Interest DA2401 $300.00 $500.00 $200.00 Sale of Equipment DA2665 $0.00 $0.00 $0.00 Insurance Recovery DA2680 $0.00 $0.00 $0.00 Culvert Fees DA2770 $1,200.00 $600.00 -$600.00 CHIPS DA3501 $104,154.09 $104,190.64 $36.55 Total Estimated Revenues $105,654.09 $105,290.64 -$363.45 Interfund Transfer Interfund Transfer-from Equipment Reserve DA9950.9 $0.00 $20,000.00 $20,000.00 Total Interfund Transfer $0.00 $20,000.00 $20,000.00 Page 7 Town of Enfield 2020 Final Budget Total Estimated Revenue and Other Sources $105,654.09 $125,290.64 $19,636.55 Page 8 Town of Enfield 2020 Final Budget TOWN OF ENFIELD FIRE PROTECTION DISTRICT Appropriations Special District Fund SF-1 Adopted 2019 Adopted 2020 2019-2020 Difference Fire Protection Contractual - Enfield Vol Fire Co. SF3410.4 $320,093.00 $326,495.00 $6,402.00 Workman's Compensation SF9040.8 $27,000.00 $28,350.00 $1,350.00 NYS Firefighter Cancer Benefit Program SF9040.81 $2,400.00 $900.00 -$1,500.00 Total Estimated Appropriations $349,493.00 $355,745.00 $6,252.00 Total Estimated Revenue and Other Sources $0.00 $0.00 $0.00 Budget Summary Adopted 2019 Adopted 2020 2019-2020 Difference Levy Increase 2020 GENERAL FUND Appropriations $590,488.44 $641,493.13 $51,004.69 Less Estimated Revenues $99,356.00 $135,079.49 $35,723.49 Less Appropriated Fund Balance $10,000.00 $27,500.00 $17,500.00 GENERAL FUND TOTAL TO BE RAISED IN TAXES $481,132.44 $478,913.64 -$2,218.80 -0.46% HIGHWAY FUND Appropriations $1,065,026.26 $1,152,106.64 $87,080.38 Less Estimated Revenues $105,654.09 $125,290.64 $19,636.55 Less Appropriated Fund Balance $0.00 $0.00 $0.00 HIGHWAY TOTAL TO BE RAISED IN PROPERTY TAXES $959,372.17 $1,026,816.00 $67,443.83 7.03% TOWN TOTAL TO BE RAISED IN PROPERTY TAXES $1,440,504.61 $1,505,729.64 $65,225.03 4.53% TAX RATE $7.305550 $7.192269 -$0.11 -1.55% ASSESSED VALUE TOTAL $197,179,481.00 $209,353,923.00 $12,174,442.00 TOWN OF ENFIELD FIRE PROTECTION DISTRICT Appropriations $349,493.00 $355,745.00 $6,252.00 Less Estimated Revenues $0.00 $0.00 $0.00 Less Appropriated Fund Balance $0.00 $0.00 $0.00 TOTAL TO BE RAISED IN PROPERTY TAXES $349,493.00 $355,745.00 $6,252.00 1.79% TAX RATE $1.699207 $1.619068 -$0.08 -4.72% ASSESSED VALUE TOTAL $205,680,072.00 $219,722,153.00 $14,042,081.00 6.83% Total Town and Fire to be Raised in Property Taxes $1,789,997.61 $1,861,474.64 $71,477.03 3.99% Page 9