CITY OF WEST POINTCITY OF WEST POINTCITY OF WEST POINTFY2020FY2020FY2020BUDGET PROPOSAL:BUDGET PROPOSAL:2019-2020 BUDGET PROPOSAL:2019-20202019-2020GENERAL FUND BUDGETWEST POINT ELECTRICMAINT SHOP BUDGETREVENUES:REVENUES:REVENUE:27,000.00 Electric Sales273,000.00 Other Income8,193,471.00GEN CITY REVENUESTRANSFER FROM OTHER DEPTS10,267,000.00TOTAL REVENUES:315,000.00TOTAL REVENUES:8,193,471.00TOTAL REVENUE:10,582,000.00EXPENSES:EXPENSES:158,055.00 EXPENSES110,500.000 Power Supply Expense6,000.0 Operating ExpenseSALARY EXPENSESGENERAL CITY EXPENSES1,586,763.00PARTS & SUPPLIES7,270,000.00EMA EXPENSES74,850.00UTILITIES242,000.00POLICE DEPARTMENT EXPENSSES2,252,070.00TOTAL EXPENSES274,555.00General Administrative Expense978,000.00FIRE DEPARTMENT EXPENSES1,568,341.00Maintenance Expense(1,555.00) Other Expense569,000.00PUBLIC WORKS EXPENSES2,485,693.00SURPLUS (DEFICIT)1,244,053 00RECREATION DEPARTMENT EXPENSES184,866.0010,303,053.00TOTAL EXPENSES:TOTAL EXPENSES:8,152,583.00SURPLUS (DEFICIT)278,947.00SURPLUS (DEFICIT):40,888.00TOURISM TAX BUDGETWATER &SEWER DEPARTMENTREVENUESBOND & INTEREST FUND BUDGETTourism Tax290,000.00290,000.00 REVENUE:TOTAL REVENUESREVENUES:3,723,000.00Water SalesAD VALOREM TAX REVENUE534,082.75EXPENSESSewer Sales2,108,000.00126,640.00 Income New Connections.9,687.00 Forfeited Discounts22,035.00 Other Income28,380.00 TOTAL REVENUE:41,566.67B & I REVENUE (GROWTH ALLIANCE)22,000.00Sportsplex Salaries64,000.00TOTAL REVENUES:575,649.42FICA173,000.00PERS6,090,000.00Employee Group InsuranceOperating Supplies5,000.00EXPENSES:5,000.00 EXPENSES:4,500.00Umpire SalariesG. O. BONDS PRINCIPAL445,000.00Gas & OilEutaw Pumping Expense54,000.00G. O. BONDS INTEREST84,082.7512,500.00 Water Treatment Plant Expense40,000.00 Sewer Treatment Plant Expense4,500.00 Maintenance ExpenseAthletic Uniforms419,000.00G. O. BONDS (GROWTH ALLIANCE41,566.67Building and Grounds418,000.00PAYING AGENT FEES5,000.00Vehicle Maintenance583,000.002,494,000.00TOTAL EXPENSES:575,649.42Equipment Maintenance3,000.00Other Operating Expense12,000.00 Customer Account Expense16,000.00289,242.00Utilities169,000.00Sportsplex EquipmentTOTAL EXPENSESGeneral Administrative Expense1,636,995.00SURPLUS (DEFICIT)ISP ExpenseTOTAL EXPENSES:38,000.005,811,995.00SURPLUS (DEFICIT)758.00SURPLUS (DEFICIT)278,005.00 CITY OF WEST POINT CITY OF WEST POINT CITY OF WEST POINT FY2020 FY2020 FY2020 BUDGET PROPOSAL: BUDGET PROPOSAL: 2019-2020 BUDGET PROPOSAL: 2019-2020 2019-2020 GENERAL FUND BUDGET WEST POINT ELECTRIC MAINT SHOP BUDGET REVENUES: REVENUES: REVENUE: 27,000.00 Electric Sales 273,000.00 Other Income 8,193,471.00 GEN CITY REVENUES TRANSFER FROM OTHER DEPTS 10,267,000.00 TOTAL REVENUES: 315,000.00 TOTAL REVENUES: 8,193,471.00 TOTAL REVENUE: 10,582,000.00 EXPENSES: EXPENSES: 158,055.00 EXPENSES 110,500.000 Power Supply Expense 6,000.0 Operating Expense SALARY EXPENSES GENERAL CITY EXPENSES 1,586,763.00 PARTS & SUPPLIES 7,270,000.00 EMA EXPENSES 74,850.00 UTILITIES 242,000.00 POLICE DEPARTMENT EXPENSSES 2,252,070.00 TOTAL EXPENSES 274,555.00 General Administrative Expense 978,000.00 FIRE DEPARTMENT EXPENSES 1,568,341.00 Maintenance Expense (1,555.00) Other Expense 569,000.00 PUBLIC WORKS EXPENSES 2,485,693.00 SURPLUS (DEFICIT) 1,244,053 00 RECREATION DEPARTMENT EXPENSES 184,866.00 10,303,053.00 TOTAL EXPENSES: TOTAL EXPENSES: 8,152,583.00 SURPLUS (DEFICIT) 278,947.00 SURPLUS (DEFICIT): 40,888.00 TOURISM TAX BUDGET WATER &SEWER DEPARTMENT REVENUES BOND & INTEREST FUND BUDGET Tourism Tax 290,000.00 290,000.00 REVENUE: TOTAL REVENUES REVENUES: 3,723,000.00 Water Sales AD VALOREM TAX REVENUE 534,082.75 EXPENSES Sewer Sales 2,108,000.00 126,640.00 Income New Connections. 9,687.00 Forfeited Discounts 22,035.00 Other Income 28,380.00 TOTAL REVENUE: 41,566.67 B & I REVENUE (GROWTH ALLIANCE) 22,000.00 Sportsplex Salaries 64,000.00 TOTAL REVENUES: 575,649.42 FICA 173,000.00 PERS 6,090,000.00 Employee Group Insurance Operating Supplies 5,000.00 EXPENSES: 5,000.00 EXPENSES: 4,500.00 Umpire Salaries G. O. BONDS PRINCIPAL 445,000.00 Gas & Oil Eutaw Pumping Expense 54,000.00 G. O. BONDS INTEREST 84,082.75 12,500.00 Water Treatment Plant Expense 40,000.00 Sewer Treatment Plant Expense 4,500.00 Maintenance Expense Athletic Uniforms 419,000.00 G. O. BONDS (GROWTH ALLIANCE 41,566.67 Building and Grounds 418,000.00 PAYING AGENT FEES 5,000.00 Vehicle Maintenance 583,000.00 2,494,000.00 TOTAL EXPENSES: 575,649.42 Equipment Maintenance 3,000.00 Other Operating Expense 12,000.00 Customer Account Expense 16,000.00 289,242.00 Utilities 169,000.00 Sportsplex Equipment TOTAL EXPENSES General Administrative Expense 1,636,995.00 SURPLUS (DEFICIT) ISP Expense TOTAL EXPENSES: 38,000.00 5,811,995.00 SURPLUS (DEFICIT) 758.00 SURPLUS (DEFICIT) 278,005.00

Date: September 29, 2019

Active Ad

This ad expires on
October 29, 2019 (6 days)
more_vert

City of West Point

Public Services / Government Office

Call
Call (662) 494-2573
Directions
Get directions to this
location on Google Maps.
Website
Open website
in new tab.

Text

CITY OF WEST POINT CITY OF WEST POINT CITY OF WEST POINT FY2020 FY2020 FY2020 BUDGET PROPOSAL: BUDGET PROPOSAL: 2019-2020 BUDGET PROPOSAL: 2019-2020 2019-2020 GENERAL FUND BUDGET WEST POINT ELECTRIC MAINT SHOP BUDGET REVENUES: REVENUES: REVENUE: 27,000.00 Electric Sales 273,000.00 Other Income 8,193,471.00 GEN CITY REVENUES TRANSFER FROM OTHER DEPTS 10,267,000.00 TOTAL REVENUES: 315,000.00 TOTAL REVENUES: 8,193,471.00 TOTAL REVENUE: 10,582,000.00 EXPENSES: EXPENSES: 158,055.00 EXPENSES 110,500.000 Power Supply Expense 6,000.0 Operating Expense SALARY EXPENSES GENERAL CITY EXPENSES 1,586,763.00 PARTS & SUPPLIES 7,270,000.00 EMA EXPENSES 74,850.00 UTILITIES 242,000.00 POLICE DEPARTMENT EXPENSSES 2,252,070.00 TOTAL EXPENSES 274,555.00 General Administrative Expense 978,000.00 FIRE DEPARTMENT EXPENSES 1,568,341.00 Maintenance Expense (1,555.00) Other Expense 569,000.00 PUBLIC WORKS EXPENSES 2,485,693.00 SURPLUS (DEFICIT) 1,244,053 00 RECREATION DEPARTMENT EXPENSES 184,866.00 10,303,053.00 TOTAL EXPENSES: TOTAL EXPENSES: 8,152,583.00 SURPLUS (DEFICIT) 278,947.00 SURPLUS (DEFICIT): 40,888.00 TOURISM TAX BUDGET WATER &SEWER DEPARTMENT REVENUES BOND & INTEREST FUND BUDGET Tourism Tax 290,000.00 290,000.00 REVENUE: TOTAL REVENUES REVENUES: 3,723,000.00 Water Sales AD VALOREM TAX REVENUE 534,082.75 EXPENSES Sewer Sales 2,108,000.00 126,640.00 Income New Connections. 9,687.00 Forfeited Discounts 22,035.00 Other Income 28,380.00 TOTAL REVENUE: 41,566.67 B & I REVENUE (GROWTH ALLIANCE) 22,000.00 Sportsplex Salaries 64,000.00 TOTAL REVENUES: 575,649.42 FICA 173,000.00 PERS 6,090,000.00 Employee Group Insurance Operating Supplies 5,000.00 EXPENSES: 5,000.00 EXPENSES: 4,500.00 Umpire Salaries G. O. BONDS PRINCIPAL 445,000.00 Gas & Oil Eutaw Pumping Expense 54,000.00 G. O. BONDS INTEREST 84,082.75 12,500.00 Water Treatment Plant Expense 40,000.00 Sewer Treatment Plant Expense 4,500.00 Maintenance Expense Athletic Uniforms 419,000.00 G. O. BONDS (GROWTH ALLIANCE 41,566.67 Building and Grounds 418,000.00 PAYING AGENT FEES 5,000.00 Vehicle Maintenance 583,000.00 2,494,000.00 TOTAL EXPENSES: 575,649.42 Equipment Maintenance 3,000.00 Other Operating Expense 12,000.00 Customer Account Expense 16,000.00 289,242.00 Utilities 169,000.00 Sportsplex Equipment TOTAL EXPENSES General Administrative Expense 1,636,995.00 SURPLUS (DEFICIT) ISP Expense TOTAL EXPENSES: 38,000.00 5,811,995.00 SURPLUS (DEFICIT) 758.00 SURPLUS (DEFICIT) 278,005.00 CITY OF WEST POINT CITY OF WEST POINT CITY OF WEST POINT FY2020 FY2020 FY2020 BUDGET PROPOSAL: BUDGET PROPOSAL: 2019-2020 BUDGET PROPOSAL: 2019-2020 2019-2020 GENERAL FUND BUDGET WEST POINT ELECTRIC MAINT SHOP BUDGET REVENUES: REVENUES: REVENUE: 27,000.00 Electric Sales 273,000.00 Other Income 8,193,471.00 GEN CITY REVENUES TRANSFER FROM OTHER DEPTS 10,267,000.00 TOTAL REVENUES: 315,000.00 TOTAL REVENUES: 8,193,471.00 TOTAL REVENUE: 10,582,000.00 EXPENSES: EXPENSES: 158,055.00 EXPENSES 110,500.000 Power Supply Expense 6,000.0 Operating Expense SALARY EXPENSES GENERAL CITY EXPENSES 1,586,763.00 PARTS & SUPPLIES 7,270,000.00 EMA EXPENSES 74,850.00 UTILITIES 242,000.00 POLICE DEPARTMENT EXPENSSES 2,252,070.00 TOTAL EXPENSES 274,555.00 General Administrative Expense 978,000.00 FIRE DEPARTMENT EXPENSES 1,568,341.00 Maintenance Expense (1,555.00) Other Expense 569,000.00 PUBLIC WORKS EXPENSES 2,485,693.00 SURPLUS (DEFICIT) 1,244,053 00 RECREATION DEPARTMENT EXPENSES 184,866.00 10,303,053.00 TOTAL EXPENSES: TOTAL EXPENSES: 8,152,583.00 SURPLUS (DEFICIT) 278,947.00 SURPLUS (DEFICIT): 40,888.00 TOURISM TAX BUDGET WATER &SEWER DEPARTMENT REVENUES BOND & INTEREST FUND BUDGET Tourism Tax 290,000.00 290,000.00 REVENUE: TOTAL REVENUES REVENUES: 3,723,000.00 Water Sales AD VALOREM TAX REVENUE 534,082.75 EXPENSES Sewer Sales 2,108,000.00 126,640.00 Income New Connections. 9,687.00 Forfeited Discounts 22,035.00 Other Income 28,380.00 TOTAL REVENUE: 41,566.67 B & I REVENUE (GROWTH ALLIANCE) 22,000.00 Sportsplex Salaries 64,000.00 TOTAL REVENUES: 575,649.42 FICA 173,000.00 PERS 6,090,000.00 Employee Group Insurance Operating Supplies 5,000.00 EXPENSES: 5,000.00 EXPENSES: 4,500.00 Umpire Salaries G. O. BONDS PRINCIPAL 445,000.00 Gas & Oil Eutaw Pumping Expense 54,000.00 G. O. BONDS INTEREST 84,082.75 12,500.00 Water Treatment Plant Expense 40,000.00 Sewer Treatment Plant Expense 4,500.00 Maintenance Expense Athletic Uniforms 419,000.00 G. O. BONDS (GROWTH ALLIANCE 41,566.67 Building and Grounds 418,000.00 PAYING AGENT FEES 5,000.00 Vehicle Maintenance 583,000.00 2,494,000.00 TOTAL EXPENSES: 575,649.42 Equipment Maintenance 3,000.00 Other Operating Expense 12,000.00 Customer Account Expense 16,000.00 289,242.00 Utilities 169,000.00 Sportsplex Equipment TOTAL EXPENSES General Administrative Expense 1,636,995.00 SURPLUS (DEFICIT) ISP Expense TOTAL EXPENSES: 38,000.00 5,811,995.00 SURPLUS (DEFICIT) 758.00 SURPLUS (DEFICIT) 278,005.00

Other Ads

codeEmbed

Ads Widget

close

Widget URL

Embed Code

Embed these ads anywhere HTML code is accepted by pasting the snippet below.