The Ellettsville, Indiana,
Year 2010 Budgets
The
|
Budget Reductions from
2009 to 2010 |
|
|
|
|
|||
|
|
|
|
|
|
Reduction or |
|
Amount |
|
|
|
|
|
|
Increase |
|
Transferred |
|
|
|
|
|
|
|
|
to Cumulative |
|
General |
|
|
2009 |
2010 |
|
|
Funds |
|
|
Town Administrative |
241,810.06 |
203,292.47 |
-38,517.59 |
|
4,450.00 |
|
|
|
Planning & Redevelopment |
121,141.38 |
119,647.16 |
-1,494.22 |
|
500.00 |
|
|
|
Fire |
|
1,011,688.72 |
998,138.94 |
-13,549.78 |
|
3,000.00 |
|
|
Police |
|
715,769.84 |
699,239.71 |
-16,530.13 |
|
1,860.00 |
|
Fund Total |
|
|
2,090,410.00 |
2,020,318.28 |
|
(70,091.72) |
|
|
|
|
|
|
|
|
|
|
|
|
453,506.96 |
436,793.02 |
-16,713.94 |
|
34,500.00 |
||
|
|
|
|
|
|
|
|
|
|
Parks |
|
|
22,986.45 |
11,302.40 |
-11,684.05 |
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Cap Improvements
- CCI |
25,300.00 |
25,300.00 |
0.00 |
|
|
||
|
|
|
|
|
|
|
|
|
|
Local Roads and Streets |
|
55,620.00 |
60,620.00 |
5,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fire Building &
Equipment - |
36,325.56 |
36,325.56 |
0.00 |
|
|
||
|
|
|
|
|
|
|
|
|
|
Cumulative Capitol
Development - CCD |
88,000.00 |
94,450.00 |
6,450.00 |
|
|
||
|
|
|
|
|
|
|
|
|
|
Debt Service Fire |
|
159,000.00 |
156,000.00 |
-3,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Service Police |
|
157,500.00 |
155,000.00 |
-2,500.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stormwater |
|
|
130,066.56 |
136,536.21 |
6,469.65 |
|
|
|
|
|
Total |
Transfers |
|
|
|
44,310.00 |
|
|
|
Total Budget Reductions |
|
-86,070.06 |
|
|
|
Meeting
adjourned at