Skip navigation

Adopted Budget Adopted Budget
2009 2010
GENERAL FUND REVENUE
REAL PROPERTY TAXES
Town of Tompkins $     110,000 $  201,850
DEPARTMENTAL INCOME
Interest and Penalties $         3,500 $      3,500
Clerk Fees $            500 $         300
Planning Board Fees $              50 $         100
USE OF MONEY & PROP
Interest & Earnings $            900 $         300
LICENSES & PERMITS
Dog Licenses $            200 $         200
Building Permits $         6,000 $      6,000
FINES & FORFEITURES
Fines & Forfeited Bail $         2,000 $      4,000
STATE AID
St Aid Revenue Sharing $       10,000 $    10,000
St Aid Mortgage Tax $         9,000 $      9,000
ST Aid Youth Programs $            750 $             –
Unexpended Income from 2009 $       69,400 $    28,000
Total Income $     212,300 $  263,250
GENERAL FUND EXPENDITURES
TOWN BOARD
Town Board Personnel $         7,200 $      8,000
Town Board Cont. Exp. $         1,500 $      1,800
MUNICIPAL COURT
Municipal Court Personnel $         6,000 $    12,000
Municipal Court Contractual $         2,000 $      3,000
SUPERVISOR
Supervisor-Personnel $       16,800 $    17,400
Supervisor-Equip $      2,000
Super. Contractual $         2,200 $      2,200
TAX COLLECTION
Tax Personnel $         5,000 $      5,000
Tax Collection $         1,600 $      1,300
ASSESSOR
Assess. Personnel $       10,600 $    10,600
Assess. Contractual $         1,500 $      1,200
TOWN CLERK
Town Clerk-Personnel $         6,700 $      7,000
Town Clerk Equipment $            300 $         300
Town Clerk Contr $         1,500 $      2,000
ATTORNEY
Attorney Personnel $         3,000 $      3,000
ELECTIONS
Elections Personnel $         3,200 $      3,200
Election Contractual $            400 $         400
BUILDINGS
Buildings, Equip & Cap $         4,000 $    12,000
Buildings, Contr Expend $         9,500 $    13,000
Unalloc Insurance,Contr $       29,500 $    30,000
TAXES-MUNIC PROP $         2,500 $      2,500
CONTINGENT $         6,000 $      6,000
DOG CONTROL
Dogs Personnel $         1,500 $      2,500
Dogs Contractual $         1,500 $      3,500
SAFETY INSPECTION
Safety Personnel $         7,000 $      7,500
Safety Contractual $         3,000 $      3,000
BOARD OF HEALTH
Health Personnel $            300 $         300
REGISTRAR
Registrar-Personnel $            600 $         600
HWY & STREET ADM
Supt. Hwy. Personnel $       39,000 $    40,850
Supt. Hwy. Contractu $            600 $         600
STREET LIGHTING
Lighting Contrl. Exp. $         1,400 $      1,400
VETERANS
Veterans-Contractual $            400 $         400
YOUTH
Youth Personnel $         4,000 $      4,000
Youth Contractural $         5,100 $      5,100
HISTORIAN
Historian Personnel $                 – $             –
Historian-Contractual $            600 $         600
PLANNING
Planning Contract. Exp. $         5,000 $      6,000
REFUSE & GARBAGE
Refuse-Contractual $         3,000 $      3,000
CEMETERIES
Cemeteries Contr Exp $         2,500 $      2,500
EMPLOYEE BENEFIT
Benefits State Retir $         9,000 $    14,000
Benefits Social Secu $         5,500 $      6,500
Benefits Medical Ins $         1,300 $    17,000
Total Expenditures $     212,300 $  263,250
HIGHWAY REVENUE
Highway Real Property Tax $     610,000 $  541,000
Snow Removal-other Gov $       80,000 $    80,000
Hwy. Interest & Earnings $         3,000 $      2,000
St Aid-Consolidated Hwy $     129,000
Unexpended Income from 2009 $       61,000 $  287,000
Total Highway Revenue $     883,000 $  910,000
HIGHWAY EXPENDITURES
HIGHWAY REPAIRS
Highway Personnel $     213,500 $  226,000
Highway Contractual $     175,000 $  175,000
HIGHWAY IMPROVEMENTS
Perm Improve Highway $     129,000
HIGHWAY MACHINERY
Equipment $     110,000 $  265,000
Equipment Contractual $       80,000 $    80,000
HIGHWAY GARAGE, CONTR $       20,000 $    18,000
HIGHWAY SNOW REMOVAL
Snow Removal Personnel $         3,500 $      3,500
Snow Removal Contr $       15,000 $    22,500
HIGHWAY EMPLOYEE BENEFIT
Hwy. State Retirement $       20,000 $    10,000
Hwy. Benefit Soc.Sec. $       17,000 $    15,000
Hwy. Benefit Medical $     100,000 $    95,000
Total Highway Expenditures $     883,000 $  910,000
Amount to be raised by taxes $     720,000 $  742,850
Increase 3%

 

 

 

Click HERE for a PDF version of the preliminary budget which includes comments.

Advertisements

One Comment

  1. As I have said before, I really like your website. When it is convenient, and if someone has the time, could you please include a picture of the old school house in your image collection? That was such a unique experience attending there and I was happy to learn it remains a useful part of the community. Having attended many public schools, as well as universities and colleges, some of my happiest years in school, took place in that building. Thank you!


Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s

%d bloggers like this: