ADVERTISEMENT

CITY OF MT.

CITY OF MT. VERNON
APPROPRIATIONS ORDINANCE 2019 YEAR
BE IT ORDAINED BY THE CITY OF MT. VERNON, SOUTH DAKOTA, that the following sums are appropriated to meet the obligations of the municipality.

3RD PENNY DEBT
GENERAL SALES TAX SERVICE
FUND FUND FUND
---------------------------------------------------------
SECTION I
GENERAL GOVERNMENT
411 Legislative
411.1 Board 11,550.00
411.5 Contingency 7,000.00
413 Elections 500.00
414 Financial Administration 31,750.00
419 Other
419.2 General Govt Building 7,500.00
----------------
Total 58,300.00
----------------
PUBLIC SAFETY
421 Police Protection 7,200.00
----------------
Total 7,200.00
----------------
PUBLIC WORKS
431 Highways & Streets 176,750.00
----------------
HEALTH & WELFARE
441 Mosquito control 3,000.00
----------------
CULTURE-RECREATION
451 Summer Rec. Program
452.2 Park Areas 1,500.00
452.6 Park Lighting 500.00
455 Library 10,550.00
456 Auditorium - The Hall 5,800.00
----------------
Total 18,350.00
----------------
ECONOMIC DEVELOPMENT
465.3 Promoting the City 9,500.00 5,000.00
-------------------------------------------------------------
DEBT SERVICE
470 Debt Service
471 Principal 1,200.00 9,600.00
472 Interest 4,600.00
-------------------------------------------------------------
Total 1,200.00 0.00 14,200.00
-------------------------------------------------------------
TOTAL GOVERNMENTAL
FUNDS APPROPRIATIONS274,300.00 5,000.00 14,200.00
-------------------------------------------------------------

Cash Applied to Budget 66,000.00
310 Taxes 180,000.00 5,000.00 14,200.00
320 Licenses & Permits 900.00
330 Intergovernmental Revenue27,400.00
-------------------------------------------------------------
TOTAL MEANS OF FINANCE 274,300.00 5,000.00 14,200.00
-------------------------------------------------------------

SECTION II Water Sewer Garbage
FundFund Fund
-------------------------------------------------------------
Beginning Cash Balance 50,000.00 370,000.00 60,000.00
Estimated Revenue 82,350.00 100,650.00 40,200.00
Estimated Expenditures (82,350.00) (100,650.00) (40,200.00)
-------------------------------------------------------------
Estimated Ending Cash Balance50,000.00 370,000.00 60,000.00
-------------------------------------------------------------
SECTION III
The following is a summary of those funds for which spending authority has been approved by the electorate: Amount Expended Unexpended
Authorized To Date Authorization
-------------------------------------------------------------
Debt Service Fund 144,772.76 99,374.93 45,397.83

SECTION IV
The finance officer is directed to certify the following dollar amount of tax levies made in the Ordinance to the County Auditor:
General Funds 110,000.00
Interest & Debt Service Funds 14,200.00
-----------------
TOTAL 124,200.00
----------------

ATTEST: ___________________ APPROVED: __________________
Finance Officer Mayor
Published once at the total approximate cost of $160.11