2008 Budget
Letcher, South Dakota
|
|
||||
|
|
|
|||
| Hall Rent |
$3,200.00
|
General |
$59,730.00
|
|
| HWY & Bridge |
$6,600.00
|
Street |
$16,600.00
|
|
| Muni Motor |
$2,500.00
|
Fire |
$1,200.00
|
|
| Property Taxes |
$22,000.00
|
LSY |
$3,000.00
|
|
| Sales Tax |
$24,000.00
|
Insurance |
$5,000.00
|
|
| B&B |
$3,600.00
|
West Nile |
$5,000.00
|
|
| Alcoholic Bev |
$1,000.00
|
Payroll |
$2,000.00
|
|
| Contribution |
$200.00
|
Contingency |
$2,200.00
|
|
| Liquor License |
$3,300.00
|
$94,730.00
|
||
| Bank |
$70.00
|
|||
| ProRate |
$1,000.00
|
|||
| Amusement |
$60.00
|
|||
| West Nile |
$1,000.00
|
|||
| Interest |
$700.00
|
|||
| Misc |
$500.00
|
|||
|
$69,730.00
|
||||
| FIT |
$19,0000.00
|
|||
| Ckg |
$6,000.00
|
|||
| Total Income |
$94,730.00
|
|||
|
|
||||
|
|
|
|||
| Water Use |
$19,000.00
|
Sewer |
$15,500.00
|
|
| Min Water |
$22,000.00
|
Water |
$60,150.00
|
|
| Min Sewer |
$21,000.00
|
Office |
$7,000.00
|
|
| Finance Charge |
$300.00
|
$82,650.00
|
||
| Interest |
$600.00
|
|||
| Misc |
$2,000.00
|
|||
|
$64,900.00
|
||||
| Ckg |
$9,750.00
|
|||
| Fit |
$8,000.00
|
|||
| Total |
$82,650.00
|
|||