Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
September 2022 Financials - Enfield
MONTHLY REPORT OF SUPERVISOR TO TBE TOWN BOARD OF TBE TOWN OF ENFIELD: Pursuant to Section 125 of the Town Law, I hereby render the following detailed statement of all moneys received and disbursed by me during the month of September, 2022: DATED: October 4, 2022 SUPERVISOR A GENERAL FUND - Tuwivw.Luz CASH - CHECKING TRUST AND AGENCY CHECKING GENERAL FUND SAVINGS JCAP GRANT SAVINGS BUDD CEMETERY ROLFE CEMETERY MEMORIAL CEMETERY TOWN HALL RESERVE NEW BUILDING RESERVE TOTAL DA HIGHWAY FUND - TOWNWIDE CASH - CHECKING HIGHWAY FUND SAVINGS BRIDGE RESERVE EQUIPMENT RESERVE TOTAL H HIGHWAY FACILITY PROJECT CASH - SAVINGS TOTAL SF FIRE PROTECTION DISTRICT CASH - CHECKING CASH IN SAVINGS TA TRUST & AGENCY SAVINGS ACCOUNT TOTAL ALL FUNDS TOTAL Balance Balance 08/31/2022 Increases Decreases 09/30/2022 2,384.68 45,775.75 45,775.75 2,384.68 781.04 42,072.71 42,069.65 784.10 864,862.35 18,996.03 45,775.75 838,082.63 7,166.03 0.30 0.00 7,166.33 3,856.63 0.00 0.00 3,856.63 8,549.13 0.00 0.00 8,549.13 2,878.32 0.63 0.00 2,878.95 74,160.18 3.05 0.00 74,163.23 100.88 0.00 0.00 100.88 964,739.24 106,848.47 133,621.15 937,966.56 7,697.11 589,326.41 147,880.30 225,034.87 969,938.69 157,793.38 158,761.41 6.08 9.25 316,570.12 157,793.38 157,793.38 0.00 0.00 315,586.76 7,697.11 590,294.44 147,886.38 225,044.12 970,922.05 0.00 0.00 0.00 0.00 47,334.75 0.00 0.00 47,334.75 47,334.75 0.00 0.00 47,334.75 0;00 6,032.50 6,032.50 0.00 27,189.30 0.98 6,032.50 21,157.78 27,189.30 6,033.48 12,065.00 21,157.78 0.00 0.00 0.00 0.00 64,848.37 2.66 0.00 64,851.03 TOTAL 64,848.37 2.66 0.00 64,851.03 2,074,050.35 429,454.73 461,272.91 2,042,232.17 Pa rra 7 n F 1 TOWN OF ENFIELD - GENERAL FUND - TOWNWIDE ASSETS A200 A200TA A201 A201A A201B A201C A201D A230 A230A A230B A230C A231 A232 A233 A234 A235 A380 A391 A410 A480 LIABILITIES AND FUND BALANCE A600 A601 A630 A688 A690 A710 A718 A721 A722 A723 A726 BALANCE SHEET September 2022 CASH — CHECKING 2,384.68 TRUST AND AGENCY CHECKING 784.10 GENERAL FUND SAVINGS 838,082.63 JCAP GRANT SAVINGS 7,166.33 BUDD CEMETERY 3,856.63 ROLFE CEMETERY 8,549.13 MEMORIAL CEMETERY 2,878.95 TOWN HALL RESERVE 0.00 TOWN HALL RESERVE 74,163.23 NEW BUILDING RESERVE 100.88 SALT BARN RESERVE 0.00 NEW BUILDING FUND 0.00 JCAP GRANT FUNDS 0.00 BUDD CEMETERY RESERVE 0.00 ROLFE CEMETERY RESERVE 0.00 MEMORIAL CEMETERY RESERVE 0.00 ACCOUNT RECEIVABLES 0.00 DUE FROM OTHER FUNDS 0.00 DUE FROM STATE AND FEDERAL GOVERNMENTS 0.00 PREPAID EXPENSES 0.00 TOTAL 937,966.56 ACCOUNTS PAYABLE 0.00 ACCRUED LIABILITIES 0.00 DUE TO OTHER FUNDS 0.00 OTHER LIABILITIES (ARPA) 343,180.97 JUSTICE COURT FINES/FEES 261.00 CONSOLIDATED PAYROLL 0.00 NYS RETIREMENT 711.83 NYS INCOME TAX 0.00 FEDERAL INCOME TAX 0.00 INCOME EXECUTIONS 0.00 SOCIAL SECURITY TAX 0.00 TOTAL 344,153.80 UNEXPENDED FUND BALANCE 593,812.76 TOTAL LIABILITIES & FUND BALANCE 937,966.56 D.-- 7 „-F 7 TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF REVENUES September 2022 REAL PROPERTY TAXES A1001 REAL PROPERTY TAX A1030 SPECIAL ASSESSMENT -OMITTED TAX TOTAL REAL PROPERTY TAXES REAL PROPERTY TAX ITEMS A1081 PAYMENT IN LIEU OF - RENOVUS A1081.4 PAYMENT IN LIEU OF-ENFIELD 1 A1090 INTEREST & PENALTIES TOTAL REAL PROPERTY TAX ITEMS NON -PROPERTY TAX ITEMS Al 120 SALES TAX Al170 FRANCHISES TOTAL NON -PROPERTY TAX ITEMS DEPARTMENTAL INCOME A1232 TAX COLLECTION FEES A1255 CLERK FEES A1550 DOG CONTROL FEES A2189 CEMETERIES - DONATIONS A2190 CEMETERIES - PLOT SALES A2192 CHARGES FOR CEMETERY SERVICES TOTAL DEPARTMENTAL INCOME USE OF MONEY AND PROPERTY A2401 INTEREST & EARNINGS TOTAL USE OF MONEY AND PROPERTY LICENSES AND PERMITS A2544 DOG LICENSES A2555 BUILDING PERMITS TOTAL LICENSES AND PERMITS FINES AND FORFEITURES A2610 FINES & FORFEITURES TOTAL FINES AND FORFEITURES SALE OF PROPERTY & COMPENSATION FOR LOSS A2650 SALE OF SCRAP A2680 INSURANCE RECOVERY TOTAL SALE OF PROPERTY & COMPENSATION FOR LOS MISCELLANEOUS LOCAL SOURCES A2701 REFUND OF PRIOR YEAR EXPENSE Modified Earned Unearned budget 2022 Balance % 491,613.00 491,613.15 -0.15 0.0 4,757.00 4,757.00 0.00 0.0 496,370.00 496,370.15 -0.15 0.0 4,080.00 4,183.25 -103.25 0.0 4,190.00 4,360.04 -170.04 0.0 2,200.00 3,327.88 -1,127.88 0.0 10,470.00 11,871.17 -1,401.17 0.0 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.0 150.00 204.44 -54.44 0.0 250.00 250.00 0.00 0.0 0.00 0.00 0.00 0.0 600.00 0.00 600.00100.0 0.00 0.00 0.00 0.0 1,000.00 454.44 545.56 54.6 1,000.00 418.36 581.64 58.2 1,000.00 418.36 581.64 58.2 5,500.00 4,087.00 1,413.00 25.7 10,000.00 8,500.00 1,500.00 15.0 15,500.00 12,587.00 2,913.00 18.8 7,500.00 2,885,00 4,615.00 61.5 7,500.00 2,885.00 4,615.00 61.5 0.00 221.14 -221.14 0.0 0.00 0.00 0.00 0.0 0.00 221.14 -221.14 0.0 0.00 1,142.59 -1,142.59 0.0 Pa rra 7 n f 7 TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF REVENUES September 2022 Modified Earned Unearned budget 2022 Balance % A2750 AIM RELATED PAYMENTS 16,031.00 16,031.00 0.00 0.0 A2770 MISCELLANEOUS REVENUE 2,000.00 2,437.00 -437.00 0.0 A2771 YOUTH FUNDS COUNTY 877.00 877.00 0.00 0.0 A2772 BEAUTIFICATION - PERSONNEL SERVICES 1,000.00 0.00 1,000.00 100.0 A2773 BEAUTIFICATION - CONTRACTUAL 500.00 0.00 500.00 100.0 A2774 CEMETERY -BURIAL FEES PAID FAMILY OF DEC 1,500.00 1,200.00 300.00 20.0 A2775 NYSERDA CLEAN ENERGY COMMUNITIES GRANT 0.00 0.00 0.00 0.0 TOTAL MISCELLANEOUS LOCAL SOURCES 21,908.00 21,687.59 220.41 1.0 STATE AID A3001 STATE AID - PER CAPITA 0.00 0.00 0.00 0.0 A3005 MORTGAGE TAX 40,000.00 32,711.03 7,288.97 18.2 A3021 COURT FACILITIES - JCAP GRANT 0.00 0.00 0.00 0.0 A3040 REAL PROPERTY TAX ADMIN (STAR) 0.00 0.00 0.00 0.0 A3089 STATE AID - OTHER 5,000.00 5,000.00 0.00 0.0 TOTAL STATE AID 45,000.00 37,711.03 7,288.97 16.2 FEDERAL AID A4089 FEDERAL AID - OTHER 0.00 0.00 0.00 0.0 TOTAL FEDERAL AID 0.00 0.00 0.00 0.0 PROCEEDS OF OBLIGATIONS A8810 CEMETERY PLOTS 0.00 0.00 0.00 0.0 A9950 TRANSFER TO BUILDING RESERVE 0.00 0.00 0.00 0.0 TOTAL REVENUES: 598,748.00 584,205.88 14,542.12 2.4 Pair,- 9 nF 9 TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 GENERAL GOVERNMENT SUPPORT TOWN BOARD PERSONNEL SERVICES A1010.1 TOWN BOARD - PERSONAL SERVICES TOTAL PERSONNEL SERVICES CONTRACTUAL EXPENSE A1010.4 TOWN BOARD - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL TOWN BOARD JUSTICES PERSONNEL SERVICES A1110.11 JUSTICES - PERSONAL SERVICES - JUSTICE A1110.13 JUSTICES - PERSONAL SERV - COURT CLERK TOTAL PERSONNEL SERVICES EQUIPMENT/CAPITAL OUTLAY A1110.21 JUSTICES -EQUIPMENT A1110.22 JUSTICES - JCAP GRANT EQUIPMENT TOTAL EQUIPMENT/CAPITAL OUTLAY CONTRACTUAL EXPENSE A1110.4 JUSTICES -CONTRACTUAL A1110.410 JUSTICES - CONFERENCE AND MILEAGE A1110.420 JUSTICES - DUES AND PUBLICATIONS A1110.489 JUSTICES - NYS FINES AND FEES TOTAL CONTRACTUAL EXPENSE TOTAL JUSTICES SUPERVISOR PERSONNEL SERVICES A1220.11 SUPERVISOR - PERSONAL SERVICES A1220.12 SUPERVISOR - CONFIDENTIAL SEC TO SUPER A1220.13 SUPERVISOR -PERSONAL SERV DEPUTY TOTAL PERSONNEL SERVICES EQUIPMENT/CAPITAL OUTLAY A1220.2 SUPERVISOR - EQUIPMENT TOTAL EQUIPMENT/CAPITAL OUTLAY CONTRACTUAL EXPENSE A1220.41 SUPERVISOR -CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL SUPERVISOR PERSONNEL SERVICES (BOOKKEEPER) PERSONNEL SERVICES A1316.1 PERSONNEL SERVICES (BOOKKEEPER) Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 14,400.00 8,100.00 0.00 6,300.00 43.8 14,400.00 8,100.00 0.00 6,300.00 43.8 2,000.00 1,122.51 0.00 877.49 43.9 2,000.00 1,122.51 0.00 877.49 43.9 16,400.00 9,222.51 0.00 7,177.49 43.8 17,340.00 13,005.00 0.00 4,335.00 25.0 12,240.00 9,180.00 0.00 3,060.00 25.0 29,580.00 22,185.00 0.00 7,395.00 25.0 500.00 0.00 0.00 500.00 100.0 0.00 0.00 0.00 0.00 0.0 500.00 0.00 0.00 500.00 100.0 2,000.00 0.00 0.00 2,000.00 100.0 250.00 0.00 0.00 250.00 100.0 250.00 0.00 0.00 250.00 100.0 0.00 0.00 0.00 0.00 0.0 2,500.00 0.00 0.00 2,500.00 100.0 32,580.00 22,185.00 0.00 10,395.00 31.9 25,000.00 18,749.97 0.00 6,250.03 25.0 0.00 0.00 0.00 0.00 0.0 5,000.00 3,750.03 0.00 1,249.97 25.0 30,000.00 22,500.00 0.00 7,500.00 25.0 100.00 0.00 0.00 100.00 100.0 100.00 0.00 0.00 100.00 100.0 1,500.00 180.60 0.00 1,319.40 88.0 1,500.00 180.60 0.00 1,319.40 88.0 31,600.00 22,680.60 0.00 8,919.40 28.2 12,000.00 9,000.00 0.00 3,000.00 25.0 Pa rra 1 n F P TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 A1316.11 PERSONNEL SERVICES (ASS'T BOOKKEEPER) TOTAL PERSONNEL SERVICES EQUIPMENT/CAPITAL OUTLAY A1316.2 EQUIPMENT TOTAL EQUIPMENT/CAPITAL OUTLAY CONTRACTUAL EXPENSE A1316.41 CONTRACTUAL A1316.42 BOOKKEEPER - WILLIAMSON PROGRAMS A1316.43 BOOKKEEPER -POSTAGE A1316.44 PAYROLL PROCESSING FEES TOTAL CONTRACTUAL EXPENSE TOTAL PERSONNEL SERVICES (BOOKKEEPER) AUDITOR CONTRACTUAL EXPENSE A1320.4 AUDITOR-CONTRACTURAL TOTAL CONTRACTUAL EXPENSE TOTAL AUDITOR TAX COLLECTOR PERSONNEL SERVICES A1330.1 TAX COLLECTOR - PERSONNEL SERVICES TOTAL PERSONNEL SERVICES CONTRACTUAL EXPENSE A1330.4 TAX COLLECTOR - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL TAX COLLECTOR TOWN CLERK PERSONNEL SERVICES A1410.11 TOWN CLERK - PERSONAL SERVICES (CLERK) A1410.12 TOWN CLERK - PERSONAL SERV (DEPUTY CLERK TOTAL PERSONNEL SERVICES EQUIPMENT/CAPITAL OUTLAY A1410.2 TOWN CLERK - EQUIPMENT TOTAL EQUIPMENT/CAPITAL OUTLAY CONTRACTUAL EXPENSE A1410.4 TOWN CLERK - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL TOWN CLERK ATTORNEY CONTRACTUAL EXPENSE A1420.4 ATTORNEY -CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL ATTORNEY Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 0.00 0.00 0.00 0.00 0.0 12,000.00 9,000.00 0.00 3,000.00 25.0 100.00 0.00 0.00 100.00 100.0 100.00 0.00 0.00 100.00 100.0 400.00 281.98 0.00 118.02 29.5 1,815.00 1,782.00 0.00 33.00 1.8 225.00 68.85 0.00 156.15 69.4 4,000.00 2,633.77 0.00 1,366.23 34.2 6,440.00 4,766.60 0.00 1,673.40 26.0 18,540.00 13,766.60 0.00 4,773.40 25.7 15,000.00 12,200.00 0.00 2,800.00 18.7 15,000.00 12,200.00 0.00 2,800.00 18.7 15,000.00 12,200.00 0.00 2,800.00 18.7 2,000.00 1,461.48 0.00 538.52 26.9 2,000.00 1,461.48 0.00 538.52 26.9 4,000.00 4,000.00 0.00 0.00 0.0 4,000.00 4,000.00 0.00 0.00 0.0 6,000.00 5,461.48 0.00 538.52 9.0 30,000.00 21,923.15 0.00 8,076.85 26.9 12,000.00 8,769.26 0.00 3,230.74 26.9 42,000.00 30,692.41 0.00 11,307.59 26.9 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 4,000.00 3,646.43 0.00 353.57 8.8 4,000.00 3,646.43 0.00 353.57 8.8 46,000.00 34,338.84 0.00 11,661.16 25.4 12,000.00 5,602.50 0.00 6,397.50 53.3 12,000.00 5,602.50 0.00 6,397.50 53.3 12,000.00 5,602.50 0.00 6,397.50 53.3 Pa it 9 n f P TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 ENGINEERING SERVICES CONTRACTUAL EXPENSE A1440.4 ENGINEERING SERVICES TOTAL CONTRACTUAL EXPENSE TOTAL ENGINEERING SERVICES RECORDS MANAGEMENT CONTRACTUAL EXPENSE A1460.4 RECORDS MANAGEMENT -CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL RECORDS MANAGEMENT BUILDINGS PERSONNEL SERVICES Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 0.00 865.00 0.00 -865.00 0.0 0.00 865.00 0.00 -865.00 0.0 0.00 865.00 0.00 -865.00 0.0 100.00 0.00 0.00 100.00 100.0 100.00 0.00 0.00 100.00 100.0 100.00 0.00 0.00 100.00 100.0 A1620.1 BUILDINGS - PERSONAL SERVICES 3,570.00 A1620.12 PERSONNEL SERVICES -BUILDINGS & GROUNDS 1,800.00 TOTAL PERSONNEL SERVICES 5,370.00 EQUIPMENT/CAPITAL OUTLAY A1620.2 BUILDINGS - EQUIPMENT 300.00 TOTAL EQUIPMENT/CAPITAL OUTLAY 300.00 CONTRACTUAL EXPENSE A1620.4 BUILDINGS - CONTRACTUAL 50,000.00 A1620.41 NYSERDA SOLAR ARRAY-CONTRACTURAL 0.00 A1620.42 BUILDINGS - MAINTENANCE AND IMPROVEMENTS 50,000.00 A1620.43 BUILDINGS - WEB HOSTING 7,000.00 TOTAL CONTRACTUAL EXPENSE 107,000.00 TOTAL BUILDINGS 112,670.00 CENTRAL PRINT & MAIL EQUIPMENT/CAPITAL OUTLAY A1670.2 CENTRAL PRINT & MAIL - EQUIPMENT 3,500.00 TOTAL EQUIPMENT/CAPITAL OUTLAY 3,500.00 CONTRACTUAL EXPENSE A1670.4 CENTRAL PRINT & MAIL - CONTRACTUAL 2,000.00 TOTAL CONTRACTUAL EXPENSE 2,000.00 TOTAL CENTRAL PRINT & MAIL 5,500.00 SPECIAL ITEMS A1910.4 UNALLOCATED INSURANCE A1920.4 MUNICIPAL DUES A1920.41 MUNICIPAL DUES-CAYUGA LAKE WATERSHED UO A1920. 42 CONTRACTUAL -COMMUNITY SCIENCE INSTITUTE A1990.4 CONTINGENT ACCT TOTAL SPECIAL ITEMS TOTAL GENERAL GOVERNMENT SUPPORT PUBLIC SAFETY 4,327.14 0.00 -757.14 0.0 261.00 0.00 1,539.00 85.5 4,588.14 0.00 781.86 14.6 0.00 0.00 300.00 100.0 0.00 0.00 300.00 100.0 40,593.72 0.00 9,406.28 18.8 0.00 0.00 0.00 0.0 28,434.00 0.00 21,566.00 43.1 6,472.46 0.00 527.54 7.5 75,500.18 0.00 31,499.82 29.4 80,088.32 0.00 32,581.68 28.9 3,220.00 0.00 280.00 8.0 3,220.00 0.00 280.00 8.0 223.69 0.00 1,776.31 88.8 223.69 0.00 1,776.31 88.8 3,443.69 0.00 2,056.31 37.4 31,500.00 31,060.69 0.00 439.31 1.4 900.00 495.00 0.00 405.00 45.0 1,100.00 553.00 0.00 547.00 49.7 2,550.00 2,550.00 0.00 0.00 0.0 3,939.00 0.00 0.00 3,939.00 100.0 39,989.00 34,658.69 0.00 5,330.31 13.3 336,379.00 244,513.23 0.00 91,865.77 27.3 Pa na : n f R TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 ADMINISTRATION PERSONNEL SERVICES A3010.1 ADMINISTRATION - PERSONAL SERVICES TOTAL PERSONNEL SERVICES EQUIPMENT/CAPITAL OUTLAY A3010.2 ADMINISTRATION - EQUIPMENT TOTAL EQUIPMENT/CAPITAL OUTLAY CONTRACTUAL EXPENSE A3 010.4 ADMINISTRATION - CONTRACTUAL A3 010.41 ADMINISTRATION - EQUIPMENT RESERVES TOTAL CONTRACTUAL EXPENSE TOTAL ADMINISTRATION TRAFFIC CONTROL CONTRACTUAL EXPENSE A3310.4 TRAFFIC CONTROL - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL TRAFFIC CONTROL CONTROL OF DOGS CONTRACTUAL EXPENSE A3510.4 CONTROL OF DOGS - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL CONTROL OF DOGS DOG ENUMERATION CONTRACTUAL EXPENSE A3520.4 DOG ENUMERATION TOTAL CONTRACTUAL EXPENSE TOTAL DOG ENUMERATION TOTAL PUBLIC SAFETY PUBLIC HEALTH OTHER PUBLIC HEALTH CONTRACTUAL EXPENSE A418 9.4 OTHER PUBLIC HEALTH-EMERG - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL OTHER PUBLIC HEALTH TOTAL PUBLIC HEALTH TRANSPORTATION SUPT. OF HIGHWAYS PERSONNEL SERVICES A5010.1 SUPT. OF HIGHWAYS - PERSONAL SERVICES A5010.12 SUPT. OF HIGHWAYS - CLOTHING ALLOWANCE TOTAL PERSONNEL SERVICES EQUIPMENT/CAPITAL OUTLAY Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 30,550.00 22,912.47 0.00 7,637.53 25.0 30,550.00 22,912.47 0.00 7,637.53 25.0 500.00 0.00 0.00 500.00 100.0 500.00 0.00 0.00 500.00 100.0 2,420.00 1,021.99 0.00 1,398.01 57.8 0.00 0.00 0.00 0.00 0.0 2,420.00 1,021.99 0.00 1,398.01 57.8 33,470.00 23,934.46 0.00 9,535.54 28.5 3,500.00 2,666.29 0.00 833.71 23.8 3,500.00 2,666.29 0.00 833.71 23.8 3,500.00 2,666.29 0.00 833.71 23.8 16,800.00 11,158.00 0.00 5,642.00 33.6 16,800.00 11,158.00 0.00 5,642.00 33.6 16,800.00 11,158.00 0.00 5,642.00 33.6 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 53,770.00 37,758.75 0.00 16,011.25 29.8 50.00 0.00 0.00 50.00 100.0 50.00 0.00 0.00 50.00 100.0 50.00 0.00 0.00 50.00 100.0 50.00 0.00 0.00 50.00 100.0 64,000.00 47,999.97 0.00 16,000.03 25.0 450.00 450.00 0.00 0.00 0.0 64,450.00 48,449.97 0.00 16,000.03 24.8 PA"T,P Q nF R TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 A5010.2 SUPT. OFHIGHWAYS -EQUIPMENT TOTAL EQUIPMENT/CAPrFAL OUTLAY CONTRACTUAL EXPENSE A5010.4 SUPT. OF HIGHWAYS - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL SUPT. OF HIGHWAYS GARAGE CONTRACTUAL EXPENSE A5132.4 GARAGE -CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL GARAGE STREET LIGHTING CONTRACTUAL EXPENSE A5182.4 STREET LIGHTING - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL STREET LIGHTING TOTAL TRANSPORTATION CULTURE AND RECREATION YOUTH PROGRAM CONTRACTUAL EXPENSE A7310.4 YOUTH PROGRAM - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL YOUTH PROGRAM JOINT YOUTH PROJECT CONTRACTUAL EXPENSE A7320.4 JOINT YOUTH PROJECT - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL JOINT YOUTH PROJECT LIBRARY CONTRACTUAL EXPENSE A7410.4 LIBRARY TOTAL CONTRACTUAL EXPENSE TOTAL LIBRARY HISTORIAN EQUIPMENT/CAPITAL OUTLAY A7510.2 HISTORIAN - EQUIPMENT TOTAL EQUIPMENT/CAPITAL OUTLAY CONTRACTUAL EXPENSE A7510.4 HISTORIAN - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL HISTORIAN Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 500.00 268.98 0.00 231.02 46.2 500.00 268.98 0.00 231.02 46.2 1,500.00 533.04 0.00 966.96 64.5 1,500.00 533.04 0.00 966.96 64.5 66,450.00 49,251.99 0.00 17,198.01 25.9 3,500.00 2,806.52 0.00 693.48 19.8 3,500.00 2,806.52 0.00 693.48 19.8 3,500.00 2,806.52 0.00 693.48 19.8 800.00 112.46 0.00 687.54 85.9 800.00 112.46 0.00 687.54 85.9 800.00 112.46 0.00 687.54 85.9 70,750.00 52,170.97 0.00 18,579.03 26.3 52,305.00 40,324.94 0.00 11,980.06 22.9 52,305.00 40,324.94 0.00 11,980.06 22.9 52,305.00 40,324.94 0.00 11,980.06 22.9 6,270.00 6,270.00 0.00 0.00 0.0 6,270.00 6,270.00 0.00 0.00 0.0 6,270.00 6,270.00 0.00 0.00 0.0 500.00 500.00 0.00 0.00 0.0 500.00 500.00 0.00 0.00 0.0 500.00 500.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 500.00 82.10 0.00 417.90 83.6 500.00 82.10 0.00 417.90 83.6 500.00 82.10 0.00 417.90 83.6 CELEBRATIONS Pa rra S n f R TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 PERSONNEL SERVICES A7550.1 CELEBRATIONS - PERSONNEL SERVICES TOTAL PERSONNEL SERVICES CONTRACTUAL EXPENSE A7550.4 CELEBRATIONS -CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL CELEBRATIONS BEAUTIFICATION PERSONNEL SERVICES A7555.1 BEAUTIFICATION -PERSONNEL SERVICES TOTAL PERSONNEL SERVICES CONTRACTUAL EXPENSE A7555.4 BEAUTIFICATION -CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL BEAUTIFICATION ADULT RECREATION CONTRACTUAL EXPENSE A7 620.4 ADULT RECREATION - CONTRACTUAL A7620.41 MUNICIPAL SUPPORT- ENFIELD VALLEY GRANGE TOTAL CONTRACTUAL EXPENSE TOTAL ADULT RECREATION TOTAL CULTURE AND RECREATION HOME AND COMMUNITY SERVICES PLANNING PERSONNEL SERVICES A8020.1 PLANNER - PERSONNEL SERVICES A8020.12 PERSONNEL (COMPPLAN CLERK) TOTAL PERSONNEL SERVICES CONTRACTUAL EXPENSE A8020.4 PLANNING -CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL PLANNING REFUSE & GARBAGE PERSONNEL SERVICES A8160.1 REFUSE & GARBAGE - PERSONNEL SERVICES TOTAL PERSONNEL SERVICES CONTRACTUAL EXPENSE A8160.4 REFUSE & GARBAGE - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL REFUSE & GARBAGE CEMETERIES PERSONNEL SERVICES Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 1,000.00 0.00 0.00 1,000.00 100.0 1,000.00 0.00 0.00 1,000.00 100.0 500.00 0.00 0.00 500.00 100.0 500.00 0.00 0.00 500.00 100.0 1,500.00 0.00 0.00 1,500.00 100.0 3,000.00 3,000.00 0.00 0.00 0.0 5,000.00 5,000.00 0.00 0.00 0.0 8,000.00 8,000.00 0.00 0.00 0.0 8,000.00 8,000.00 0.00 0.00 0.0 69,075.00 55,177.04 0.00 13,897.96 20.1 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 2,100.00 1,970.03 0.00 129.97 6.2 2,100.00 1,970.03 0.00 129.97 6.2 2,100.00 1,970.03 0.00 129.97 6.2 780.00 777.19 0.00 2.81 0.4 780.00 777.19 0.00 2.81 0.4 2,500.00 2,530.50 0.00 -30.50 0.0 2,500.00 2,530.50 0.00 -30.50 0.0 3,280.00 3,307.69 0.00 -27.69 0.0 PA nc> Ci n F R TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 A8 810.1 CEMETERIES - PERSONAL SERVICES TOTAL PERSONNEL SERVICES EQUIPMENT/CAPITAL OUTLAY A8 810.2 CEMETERIES - EQUIPMENT TOTAL EQUIPMENT/CAPITAL OUTLAY CONTRACTUAL EXPENSE A8 810.4 CEMETERIES - MOWING A8 810.41 CEMETERIES - BURIAL COORDINATOR TOTAL CONTRACTUAL EXPENSE TOTAL CEMETERIES TOTAL HOME AND COMMUNITY SERVICES EMPLOYEE BENEFITS EMPLOYEE BENEFITS A9010.8 STATE RETIREMENT A9020.8 MEDICARE A9030.8 SOCIAL SECURITY A9040.8 WORKERS COMP. A9050.8 UNEMPLOYMENT A9055.8 DISABILITY INS A9060.81 HEALTH INSURANCE A9080.8 PAID FAMILY LEAVE TOTAL EMPLOYEE BENEFITS DEBT SERVICE SERIAL BOND PAYMENTS PRINCIPAL A9710.6 SERIAL BOND PAYMENTS - PRINCIPLE TOTAL PRINCIPAL INTEREST A9710.7 SERIAL BOND PAYMENTS - INTEREST TOTALINTEREST A9710.8 SEC FILING FEES TO MUNICIPAL SOLUTIONS TOTAL TOTAL SERIAL BOND PAYMENTS TOTAL DEBT SERVICE INTERFUND TRANSFERS TRANSFERS TO OTHER FUNDS A9901.9 TRANSFERS TO OTHER FUNDS TOTAL TOTAL TRANSFERS TO OTHER FUNDS TRANSFERS TO CAPITAL FUNDS A9950.9 TRANSFERS TO BUILDING RES TOTAL Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 200.00 0.00 0.00 200.00 100.0 200.00 0.00 0.00 200.00 100.0 8,000.00 6,300.00 0.00 1,700.00 21.3 1,900.00 1,600.00 0.00 300.00 15.8 9,900.00 7,900.00 0.00 2,000.00 20.2 10,100.00 7,900.00 0.00 2,200.00 21.8 15,480.00 13,177.72 0.00 2,302.28 14.9 22,700.00 5,614.00 0.00 17,086.00 75.3 0.00 0.00 0.00 0.00 0.0 17,700.00 13,056.28 0.00 4,643.72 26.2 830.00 1,100.00 0.00 -270.00 0.0 2,160.00 2,585.51 0.00 -425.51 0.0 478.00 475.20 0.00 2.80 0.6 13,900.00 10,527.10 0.00 3,372.90 24.3 380.00 378.14 0.00 1.86 0.5 58,148.00 33,736.23 0.00 24,411.77 42.0 85,000.00 85,000.00 0.00 0.00 0.0 85,000.00 85,000.00 0.00 0.00 0.0 18,204.00 18,203.13 0.00 0.87 0.0 18,204.00 18,203.13 0.00 0.87 0.0 225.00 225.00 0.00 0.00 0.0 225.00 225.00 0.00 0.00 0.0 103,429.00 103,428.13 0.00 0.87 0.0 103,429.00 103,428.13 0.00 0.87 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 Perna 7 nF R TOWN OF ENFIELD GENERAL FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining TOTAL TRANSFERS TO CAPITAL FUNDS 0.00 0.00 0.00 0.00 0.0 TOTAL INTERFUND TRANSFERS 0.00 0.00 0.00 0.00 0.0 TOTAL EXPENDITURES: 707,081.00 539,962.07 0.00 167,118.93 23.6 Pa na R n -F R TOWN OF ENFIELD - HIGHWAY FUND - TOWNWIDE ASSETS DA200 DA201 DA230 DA230A DA230B DA231 DA380 DA391 DA410 DA480 LIABILITIES AND FUND BALANCE BALANCESHEET September 2022 CASH — CHECKING HIGHWAY FUND SAVINGS BRIDGE RESERVE BRIDGE RESERVE EQUIPMENT RESERVE EQUIPMENT RESERVE ACCOUNTS RECEIVABLE DUE FROM OTHER FUNDS DUE FROM STATE AND FEDERAL — OTHER PREPAID EXPENSES TOTAL DA600 ACCOUNTS PAYABLE DA601 ACCRUED LIABILITIES DA630 DUE TO OTHER FUNDS TOTAL UNEXPENDED FUND BALANCE TOTAL LIABILITIES & FUND BALANCE 7,697.11 590,294.44 0.00 147,886.38 225,044.12 0.00 0.00 0.00 0.00 0.00 970,922.05 970,922.05 970,922.05 D.-- 7 --F 7 TOWN OF ENFIELD HIGHWAY FUND - TOWNWIDE DETAIL OF REVENUES September 2022 Modified Earned Unearned budget 2022 Balance % REAL PROPERTY TAXES DA1001 REAL PROPERTY TAX 1,072,862.00 1,072,862.00 0.00 0.0 TOTAL REAL PROPERTY TAXES 1,072,862.00 1,072,862.00 0.00 0.0 NON -PROPERTY TAX ITEMS DA1120 SALES TAX 0.00 0.00 0.00 0.0 TOTAL NON -PROPERTY TAX ITEMS 0.00 0.00 0.00 0.0 INTERGOVERNMENTAL CHARGES DA2302 SNOW REMOVAL SVC - OTHER GOVERNMENTS 0.00 0.00 0.00 0.0 TOTAL INTERGOVERNMENTAL CHARGES 0.00 0.00 0.00 0.0 USE OF MONEY AND PROPERTY DA2401 INTEREST 500.00 610.46 -110.46 0.0 TOTAL USE OF MONEY AND PROPERTY 500.00 610.46 -110.46 0.0 SALE OF PROPERTY & COMPENSATION FOR LOSS DA2650 SALE OF SCRAP 745.71 745.71 0.00 0.0 DA2665 SALE OF EQUIPMENT 2,870.00 2,870.00 0.00 0.0 DA2680 INSURANCE RECOVERY 0.00 0.00 0.00 0.0 DA2690 OTHER COMPENSATION FOR LOSS 0.00 0.00 0.00 0.0 TOTAL SALE OF PROPERTY & COMPENSATION FOR LOS 3,615.71 3,615.71 0.00 0.0 MISCELLANEOUS LOCAL SOURCES DA2770 CULVERT PERMIT AND INSTALL 600.00 950.00 -350.00 0.0 DA2771 MISCELLANEOUS REVENUE 0.00 120.00 -120.00 0.0 DA2772 REFUND FROM PRIOR YEARS 0.00 0.00 0.00 0.0 TOTAL MISCELLANEOUS LOCAL SOURCES 600.00 1,070.00 -470.00 0.0 INTERFUND REVENUES DA2801 INTERFUND REVENUE 0.00 1,800.00 -1,800.00 0.0 TOTAL INTERFUND REVENUES 0.00 1,800.00 -1,800.00 0.0 STATE AID DA3089 STATE AID - OTHER 0.00 0.00 0.00 0.0 DA3501 CHIPS 135,158.00 68,317.86 66,840.14 49.5 DA3501.2 ONE TIME EXTREME WINTER RECOVERY PYMT 0.00 0.00 0.00 0.0 DA3589.0 PAVE -NY 35,669.00 35,659.71 9.29 0.0 DA3589.1 EXTREME WEATHER RECOVERY 30,981.00 30,980.61 0.39 0.0 DA3589.2 PAVE OUR POTHOLES 23,773.00 23,773.14 -0.14 0.0 TOTAL STATE AID 225,581.00 158,731.32 66,849.68 29.6 INTERFUND TRANSFERS DA5031 INTERFUND TRANSFER 0.00 0.00 0.00 0.0 TOTAL INTERFUND TRANSFERS 0.00 0.00 0.00 0.0 Pa it 1 n f 9 TOWN OF ENFIELD PROCEEDS OF OBLIGATIONS DA9950 UNAPPROPRIATED REVENUE I fey V41-017 D]i/Q LIN&I HIGHWAY FUND - TOWNWIDE DETAIL OF REVENUES September 2022 Modified budget 0.00 1,303,158.71 Earned Unearned 2022 Balance 0.00 0.00 0.0 1,238,689.49 64,469.22 4.9 Pan,. 9 nF 9 TOWN OF ENFIELD HIGHWAY FUND - TOW MIRE DETAIL OF EXPENDPTURES September 2022 TRANSPORTATION GENERAL REPAIRS PERSONNEL SERVICES DA5110.1 GENERAL REPAIRS - PERSONAL SERVICES DA5110.12 PERSONAL SERVICES - BOOTS AND CLOTHING DA5110.14 PERSONNEL SERVICES - OVERTIME TOTAL PERSONNEL SERVICES CONTRACTUAL EXPENSE DA5110.4 GENERAL REPAIRS - CONTRACTUAL DA5110.41 EMERGENCY ROAD REPAIR TOTAL CONTRACTUAL EXPENSE TOTAL GENERAL REPAIRS IMPROVEMENTS EQUIPMENT/CAPITAL OUTLAY DA5112.2 RvIPROVEMENTS- CHIPS TOTAL EQUIPMENT/CAPITAL OUTLAY DA5112.3 PAVE -NY TOTAL CONTRACTUAL EXPENSE DA5112.4 EXTREME WEATHER RECOVERY TOTAL CONTRACTUAL EXPENSE TOTAL IMPROVEMENTS BRIDGE REPAIRS CONTRACTUAL EXPENSE DA512 0.4 BRIDGE REPAIRS - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL BRIDGE REPAIRS MACHINERY EQUIPMENT/CAPITAL OUTLAY DA5130.2 MACHINERY - EQUIPMENT TOTAL EQUIPMENT/CAPITAL OUTLAY CONTRACTUAL EXPENSE DA5130.4 MACHINERY -CONTRACTUAL DA5130.41 MACHINERY - TOOLS & EQUIPMENT DA5130.45 DIESEL & GAS FUEL TOTAL CONTRACTUAL EXPENSE TOTAL MACHINERY BRUSH, WEED REMOVAL PERSONNEL SERVICES DA5140.1 BRUSH, WEED REMOVAL - PERSONAL SERVICES TOTAL PERSONNEL SERVICES Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 149,700.00 90,242.68 0.00 59,457.32 39.7 1,800.00 1,800.00 0.00 0.00 0.0 3,600.00 890.92 0.00 2,709.08 75.3 155,100.00 92,933.60 0.00 62,166.40 40.1 190,745.71 158,195.47 0.00 32,550.24 17.1 0.00 0.00 0.00 0.00 0.0 190,745.71 158,195.47 0.00 32,550.24 17.1 345,845.71 251,129.07 0.00 94,716.64 27.4 135,158.00 135,130.03 0.00 27.97 0.0 135,158.00 135,130.03 0.00 27.97 0.0 59,442.00 59,432.85 0.00 9.15 0.0 59,442.00 59,432.85 0.00 9.15 0.0 30,981.00 30,981.61 0.00 -0.61 0.0 30,981.00 30,981.61 0.00 -0.61 0.0 225,581.00 225,544.49 0.00 36.51 0.0 30,000.00 0.00 0.00 30,000.00 100.0 30,000.00 0.00 0.00 30,000.00 100.0 30,000.00 0.00 0.00 30,000.00 100.0 210,457.45 188,512.45 0.00 21,945.00 10.4 210,457.45 188,512.45 0.00 21,945.00 10.4 95,000.00 53,524.20 0.00 41,475.80 43.7 6,000.00 5,908.44 0.00 91.56 1.5 55,000.00 50,967.52 0.00 4,032.48 7.3 156,000.00 110,400.16 0.00 45,599.84 29.2 366,457.45 298,912.61 0.00 67,544.84 18.4 25,304.00 21,294.00 0.00 4,010.00 15.8 25,304.00 21,294.00 0.00 4,010.00 15.8 Pa rra I n f 'q TOWN OF ENFIELD HIGHWAY FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 CONTRACTUAL EXPENSE DA5140.4 BRUSH, WEED REMOVAL - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL BRUSH, WEED REMOVAL SNOW REMOVAL PERSONNEL SERVICES DA5142.1 SNOW REMOVAL - PERSONAL SERVICES DA5142.14 PERSONNEL SERVICES - OVERTIME TOTAL PERSONNEL SERVICES CONTRACTUAL EXPENSE DA5142.4 SNOW REMOVAL - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL SNOW REMOVAL TOTAL TRANSPORTATION EMPLOYEE BENEFITS EMPLOYEE BENEFITS DA9010.8 STATE RETIREMENT DA9020.8 MEDICARE DA9030.8 SOCIAL SECURITY DA9040.8 WORKERS COMP. DA9050.8 UNEMPLOYMENT INS DA9055.8 DISABILITY DA9060.81 HEALTHINSURANCE DA9070.8 DRUG TESTS DA9080.8 PAID FAMILY LEAVE TOTAL EMPLOYEE BENEFITS DEBT SERVICE EXCAVATOR PURCHASE PRINCIPAL DA9710. 6 EXCAVATOR PURCHASE -PRINCIPLE TOTAL PRINCIPAL INTEREST DA9710.7 EXCAVATOR PURCHASE -INTEREST TOTAL INTEREST TOTAL EXCAVATOR PURCHASE TOTAL DEBT SERVICE INTERFUND TRANSFERS UNAPPROPRIATED REVENUE PERSONNEL SERVICES DA9950.1 INTERFUND TRANSFER - BRIDGE RESERVES TOTAL PERSONNEL SERVICES EQUIPMENT/CAPITAL OUTLAY Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 1,000.00 829.70 0.00 170.30 17.0 1,000.00 829.70 0.00 170.30 17.0 26,304.00 22,123.70 0.00 4,180.30 15.9 57,850.00 52,696.01 0.00 5,153.99 8.9 15,900.00 9,864.71 0.00 6,035.29 38.0 73,750.00 62,560.72 0.00 11,189.28 15.2 50,000.00 4,316.04 0.00 45,683.96 91.4 50,000.00 4,316.04 0.00 45,683.96 91.4 123,750.00 66,876.76 0.00 56,873.24 46.0 1,117,938.16 864,586.63 0.00 253,351.53 22.7 34,468.00 8,546.00 0.00 25,922.00 75.2 0.00 0.00 0.00 0.00 0.0 17,500.00 13,524.25 0.00 3,975.75 22.7 27,300.00 25,004.81 0.00 2,295.19 8.4 5,880.00 360.04 0.00 5,519.96 93.9 90.00 90.00 0.00 0.00 0.0 65,900.00 45,168.40 0.00 20,731.60 31.5 350.00 91.00 0.00 259.00 74.0 1,320.00 1,318.16 0.00 1.84 0.1 152,808.00 94,102.66 0.00 58,705.34 38.4 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 Pa fyA 9 n F '� DA9950.2 DA9950.9 TOWN OF ENFIELD HIGHWAY FUND - TOWNWIDE DETAIL OF EXPENDITURES September 2022 Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining TO BUILD DA FUND BALANCE 0.00 0.00 0.00 0.00 0.0 TOTAL EQUIPMENT/CAPITAL OUTLAY 0.00 0.00 0.00 0.00 0.0 TRANSFERS TO CAPITAL FUNDS EQUIPMENT RES 0.00 0.00 0.00 0.00 0.0 TOTAL 0.00 0.00 0.00 0.00 0.0 TOTAL UNAPPROPRIATED REVENUE 0.00 0.00 0.00 0.00 0.0 TOTAL INTERFUND TRANSFERS 0.00 0.00 0.00 0.00 0.0 TOTAL EXPENDITURES: 1,270,746.16 958,689.29 0.00 312,056.87 24.6 Pa ira 'q n F q TOWN OF ENFIELD - HIGHWAY FACILITY PROJECT ASSETS BALANCE SHEET September 2022 H2O0 CASH — CHECKING 0.00 H201 CASH — SAVINGS 47,334.75 H391 DUE FROM OTHER FUNDS 0.00 TOTAL 47,334.75 LIABILITIES AND FUND BALANCE H600 ACCOUNTS PAYABLE 0.00 H630 DUE TO OTHER FUNDS 0.00 TOTAL 0.00 UNEXPENDED FUND BALANCE 47,334.75 TOTAL LIABILITIES & FUND BALANCE 47,334.75 D.- 1 --F 7 TOWN OF ENFIELD HIGHWAY FACILITY PROJECT DETAIL OF REVENUES September 2022 USE OF MONEY AND PROPERTY H2401 INTEREST AND EARNINGS TOTAL USE OF MONEY AND PROPERTY STATE AID H3089 STATE AID - OTHER TOTAL STATE AID PROCEEDS OF OBLIGATIONS H5730 BOND ANTICIPATION NOTES TOTAL PROCEEDS OF OBLIGATIONS TOTAL REVENUES: Modified Earned Unearned budget 2022 Balance $ 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.0 0.00 750,000.00 -750,000.00 0.0 0.00 750,000.00 -750,000.00 0.0 0.00 750,000.00 -750,000.00 0.0 Pa rra I n f I TOWN OF ENFIELD HIGHWAY FACILITY PROJECT DETAIL OF EXPENDITURES September 2022 TRANSPORTATION EXPENDITURES CONTRACTUAL EXPENSE H5197.4 HIGHWAY - CAPITAL OUTLAY TOTAL CONTRACTUAL EXPENSE TOTAL EXPENDITURES TOTAL TRANSPORTATION TOTAL EXPENDITURES: Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 0.00 702,665.25 0.00 -702,665.25 0.0 0.00 702,665.25 0.00 -702,665.25 0.0 0.00 702,665.25 0.00 -702,665.25 0.0 0.00 702,665.25 0.00 -702,665.25 0.0 0.00 702,665.25 0.00 -702,665.25 0.0 Pa na 1 n f 7 TOWN OF ENFIELD - FIRE PROTECTION DISTRICT ASSETS SF200 SF201 SF230 SF391 SF480 LIABILITIES AND FUND BALANCE SF600 SF630 BALANCE SHEET September 2022 CASH — CHECKING CASH IN SAVINGS FIRE PROTECTION RESERVE DUE FROM OTHER FUNDS PREPAID EXPENSES TOTAL ACCOUNTS PAYABLE DUE TO OTHER FUNDS TOTAL UNEXPENDED FUND BALANCE TOTAL LIABILITIES & FUND BALANCE 0.00 21,157.78 0.00 0.00 0.00 21,157.78 21,157.78 21,157.78 D.-- 7 „F 7 TOWN OF ENFIELD FIRE PROTECTION DISTRICT DETAIL OF REVENUES September 2022 Modified Earned budget 2022 REAL PROPERTY TAXES SF1001 REAL PROPERTY TAX 397,875.00 397,875.00 TOTAL REAL PROPERTY TAXES 397,875.00 397,875.00 USE OF MONEY AND PROPERTY SF2401 INTEREST AND EARNINGS 0.00 10.97 TOTAL USE OF MONEY AND PROPERTY 0.00 10.97 TOTAL REVENUES: 397,875.00 397,885.97 Unearned Balance % 0.00 0.0 0.00 0.0 -10.97 0.0 -10.97 0.0 -10.97 0.0 Pang 1 nF 1 TOWN OF ENFIELD FIRE PROTECTION DISTRICT DETAIL OF EXPENDITURES September 2022 PUBLIC SAFETY FIRE PROTECTION CONTRACTUAL EXPENSE S F3 410.4 FIRE PROTECTION - CONTRACTUAL TOTAL CONTRACTUAL EXPENSE TOTAL FIRE PROTECTION FIRE EQUIPMENT EQUIPMENT/CAPITAL OUTLAY SF3497.2 FIRE EQUIPMENT - TURNOUT GEAR TOTAL EQUIPMENT/CAPITAL OUTLAY TOTAL FIRE EQUIPMENT TOTAL PUBLIC SAFETY EMPLOYEE BENEFITS EMPLOYEE BENEFITS SF9040.8 WORKMAN'S COMPENSATION SF9040.81 NY FIREFIGHTER CANCER BENEFIT PROGRAM TOTAL EMPLOYEE BENEFITS INTERFUND TRANSFERS TRANSFERS TO OTHER FUNDS SF9901.9 TRANSFERS TO OTHER FUNDS TOTAL TOTAL TRANSFERS TO OTHER FUNDS TOTAL INTERFUND TRANSFERS TOTAL EXPENDITURES: Modified Expended Unencumbered % budget 2022 Encumbered balance Remaining 333,025.00 333,025.00 0.00 0.00 0.0 333,025.00 333,025.00 0.00 0.00 0.0 333,025.00 333,025.00 0.00 0.00 0.0 35,000.00 35,000.00 0.00 0.00 0.0 35,000.00 35,000.00 0.00 0.00 0.0 35,000.00 35,000.00 0.00 0.00 0.0 368,025.00 368,025.00 0.00 0.00 0.0 27,398.00 24,130.00 0.00 3,268.00 11.9 2,452.00 2,452.00 0.00 0.00 0.0 29,850.00 26,582.00 0.00 3,268.00 10.9 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.0 397,875.00 394,607.00 0.00 3,268.00 0.8 lvww yr 1+.NVIELll 21:55:00 TRUST & AGENCY BALANCE SHEET September 2022 .ASSETS TA200 CASH - CHECKING 0.00 TA202 SAVINGS ACCOUNT 64,851.03 TA391 DUE FROM OTHER FUNDS 0.00 TOTAL ASSETS 64,851.03 LIABILITIES TA10 CONSOLIDATED PAYROLL 0.00 TA18 STATE RETIREMENT 0.00 TA19 DISABILITY INSURANCE 0.00 TA21 NY STATE INCOME TAX 0.00 TA22 FEDERAL STATE INCOME TAX 0.00 TA23 INCOME EXECUTIONS 0.00 TA26 SOCIAL SECURITY TAX 0.00 TA30 DECOMMISSIONING PODUNK RD ESCROW 64,851.03 TA630 DUE TO OTHER FUNDS 0.00 TA85 OTHER LIABILITIES 0.00 TA86 MEDICARE 0.00 TA87 CONSOLIDATED PAYROLL-BANK+DIR DEP 0.00 TOTAL LIABILITIES 64,851.03 Page 1 of 1