FY 25 Adopted Budget | Page 188

Special Appropriations

Subsidizied Programs
The Town offers support to various local non-profit agencies through Subsidized Program funds . These agencies provide programs the Town could not otherwise afford to provide , or they supplement existing Town programs and services . Additional detail on subsidized programs can be found in the Economic Development and Parks , Recreation , and Cultural Resources department pages .
Expenditure Summary
ACTUALS FY21-22 .
ACTUALS FY22-23 .
AMENDED FY23-24 .
ADOPTED FY24-25 .
EXPENDITURES
Development Assistance
-
-
$ 100,000
-
Subsidized Programs
$ 29,132
$ 30,632
$ 45,632
$ 95,632
Total
$ 29,132
$ 30,632
$ 145,632
$ 95,632
Office Administration
The Office Administration division accounts for expenses that are related to Town-wide services or overhead costs . The goal for many items accounted for in this division is to determine their costs by program and allocate such costs to the department or division in future budget years . Finally , this division contains a “ contingency fund ,” which can be used at the discretion of the Town Manager during the year for unplanned expenditures with approval of the Town Council .
Expenditure Summary
ACTUALS FY21-22 .
ACTUALS FY22-23 .
AMENDED FY23-24 .
ADOPTED FY24-25 .
EXPENDITURES
POSITION TURNOVER
-
-
-
-
Professional Services
$ 24,496
-
-
-
Postage
$( 1,816 )
$( 738 )
-
-
Employee Engagement
-
-
$ 3,500
$ 3,500
EMPLOYEE SAVINGS INITIATIVE
-
-
-
-
Auto Maintenance & Repair
$ 157,524
$ 226,579
$ 184,501
$ 184,501
Equipment Rental
$ 6,670
$ 6,423
$ 6,000
$ 6,000
Departmental Supplies Software
-
$ 38,857
-
-
Contract Services
-
$ 92,791
-
-
DISASTER EXPENSES
$ 348,889
$ 134,093
$ 114,470
-
Contract Services-HAZMAT
$ 14,911
$ 12,990
$ 12,990
$ 15,440
Contingency
-
-
$ 299,639
$ 247,000
Equipment
$ 13,316
$( 32,352 )
$ 86,743
-
Vehicle
-
-
-
-
Total
$ 563,990
$ 478,643
$ 707,843
$ 456,441
183 2