Proposed FY 2005 Budget
0
Votes

Proposed FY 2005 Budget

General Fund Expenditures

Department FY '05 FY '04

Town Clerk* $540,710 $319,863

Town Administration 2,186,160 2,198,062

Parks & Recreation 3,347,108 3,232,900

Finance 1,000,716 898,068

Community Development 1,285,434 1,118,451

Police 6,536,408 6,055,074

Public Works 7,312,095 6,817,609

Town Attorney 350,643 334,107

Interfund Transfers 2,198,000 5,345,000

Debt Service 2,470,415 1,902,588

Total Expenditures $27,227,689 $28,221,722

Revenues

Sources FY '05 FY '04

General Taxes $7,737,100 $7,071,700

Other Local Taxes 5,109,860 4,837,600

Permits & Fees 3,954,750 3,810,700

Fines 467,750 404,640

Interest 350,000 375,000

Recreation Programs 1,965,000 1,934,500

Other Government Agencies 4,038,610 3,443,500

Other Sources 2,560,910 5,455,360

Transfer of Funds 1,043,709 888,722

Total Revenues $27,227,689 $28,221,722

Other Town Funds

Enterprise Funds FY '05 FY '04

Water & Sewer Fund $5,282,159 $5,106,284

Chestnut Grove Cemetery Fund 660,317 365,337

Golf Course Fund 1,472,444 1,488,011

Downtown Parking Enterprise Fund 44,349 111,100

Total Revenue/Expenditure-All Funds $34,686,958 $35,292,454

* Reflect transfer of contributions to outside agencies from the town administration budget.