|
|
 |
|
|
2003 WASTE AND RECYLCING BUDGET
|
|
|
|
|
Revenues
|
|
|
Interest Earnings
|
$ 18,000
|
|
Grants
|
89,715
|
|
Waste and Recycling Income
|
1,348,900
|
|
Miscellaneous Revenue
|
2,500
|
|
Fund Equity and Other
|
1,384,081
|
|
|
|
|
Total Revenues
|
$ 2,843,196
|
|
|
|
|
Expenditures
|
|
|
Administrative Expenses
|
$ 69,329
|
|
Professional Services
|
6,400
|
|
Contracted and Other Services
|
1,214,626
|
|
Reserved for Future Year's Expenses
|
1,552,841
|
|
|
|
|
Total Expenditures
|
$ 2,843,196
|
|
|
|
|
2003 SEWER FUND BUDGET
|
|
|
|
|
Revenues
|
|
|
Interest Earnings
|
$ 65,383
|
|
State Capital and Operating Grants
|
57,012
|
|
State Aid Employee Pension
|
233,320
|
|
Connection Fees
|
13,000
|
|
Sewer Rents
|
2,851,638
|
|
Miscellaneous Revenue and IWP
|
14,500
|
|
Fund Equity and Other
|
3,734,227
|
|
|
|
|
Total Revenues
|
$ 6,968,990
|
|
|
|
|
Expenditures
|
|
|
Administrative Expenses
|
$ 322,160
|
|
Rent to Authority
|
1,140,185
|
|
Collection
|
568,452
|
|
Treatment Plant
|
1,459,561
|
|
Transfers
|
15,344
|
|
Reserved for Future Year's Expense
|
3,463,288
|
|
|
|
|
Total Expenditures
|
$ 6,968,990
|
|
|
|
|
2003 GENERAL FUND BUDGET
|
|
|
|
|
|
|
Revenues
|
|
|
Taxes
|
$ 7,186,000
|
|
Licences
|
217,440
|
|
Fines and Forfeits
|
175,500
|
|
Interest and Rents
|
95,900
|
|
Intergovernmental Revenue
|
439,305
|
|
Departmental Earnings
|
272,750
|
|
Miscellaneous Revenue
|
23,368
|
|
Fund Equity and Other
|
3,109,790
|
|
|
|
|
Total Revenues
|
$ 11,520,053
|
|
|
|
|
Expenditures
|
|
|
General Government
|
$ 1,577,868
|
|
Public Safety
|
4,099,470
|
|
Highways
|
895,735
|
|
Parks and Recreation
|
892,713
|
|
Debt Service and Capital Projects
|
1,239,673
|
|
Insurance and Miscellaneous
|
5,000
|
|
Other Financing Uses
|
28,502
|
|
Reserved For Future Year's Expenses
|
2,781,092
|
|
|
|
|
Total Expenditures
|
$ 11,520,053
|
|
|
|
|
|
|
Copyright 2011, West Goshen Twp.
|
|
|
|
|
|
|
