The Voice of the Community Since 1909, Serving Moorcroft and Pine Haven, Wyoming
The Voice of the Community Since 1909, Serving Moorcroft and Pine Haven, Wyoming
ORDINANCE NO. 2-2023
AN ORDINANCE APPROPRIATING MONEY FOR THE 12 MONTH PERIOD BEGINNING JULY 1, 2023 AND ENDING JUNE 30, 2024.
BE IT ORDAINED BY THE COUNCIL OF THE TOWN OF MOORCROFT, CROOK COUNTY, WYOMING:
SECTION 1: GENERAL CARRYOVER
GENERAL CHECKING ACCOUNT $ 360,805.00
TOWN RESERVES $ 233,048.00
Total Carryover $ 593,853.00
SECTION 2: RESTRICTED FUNDS
DEPT HEAD EXPENDITURE $ 119,107.00
UTILITY CHECKING ACCOUNT $ 75,528.00
CEMETERY WYO STAR $ 17,686.00
POOL WYO STAR $ 8,070.00
WASTE WATER CAPITAL-WYO STAR $ 164,689.00
WATER CAPITAL-WYO STAR $ 53,575.00
LANDFILL CLOSURE-WYO STAR $ 108,928.00
RECREATION-WYO STAR $ 8,402.00
VEHICLE REPLACEMENT-WYO STAR $ 25,327.00
FIRE CAPITAL EXP -WYO STAR $ 5,782.00
ARPA $ 190,741.00
MADISON REPAIR-WYO STAR $ 21,799.00
POWDER RIVER RESERVE $ 56,106.00
INS REIMBURSEMENT $ 18,003.00
SPECIFIC PURPOSE PROJECT $ 731,952.00
POLICE EXPENDITURE $ 31.00
Total Restricted Funds $ 1,605,726.00
SECTION 3: REVENUES
GENERAL FUND $ 1,318,087.00
SPECIFIC PURPOSE PROJECTS $ 380,000.00
WATER FUND $ 386,000.00
WASTE WATER FUND $ 311,500.00
SOLID WASTE $ 259,000.00
PR WATER #17074 $ 95,850.00
TAP GRANT $ 44,000.00
Total Revenues $ 2,794,437.00
TOTAL AVAILABLE FUNDING $ 4,813,729.00
SECTION 4: DISBURSEMENTS
GENERAL FUND $ 774,150.00
POLICE DEPARTMENT $ 447,300.00
FIRE/AMB Safety Dept $ 194,680.00
STREET DEPARTMENT $ 152,450.00
PARKS DEPARTMENT $ 125,455.00
CEMETERY FUND $ 92,723.00
SPECIFIC PURPOSE PROJECTS $ 380,000.00
WATER FUND $ 331,690.00
WATER RESERVES $ 54,310.00
WASTE WATER FUND $ 310,800.00
WASTE WATER RESERVES $ 700.00
SOLID WASTE $ 253,450.00
SOLID WASTE RESERVES $ 5,550.00
PR WATER #17074 $ 95,850.00
TAP GRANT $ 44,000.00
Total Disbursements $3,263,108.00
TOTAL AVAILABLE FUNDING $4,969,016.00
TOTAL DISBURSEMENTS $3,263,108.00
CASH RESERVE FUND $1,705,908.00
LESS RESTRICTED FUNDS $1,605,726.00
TOTAL UN-ALLOCATED FUNDS $34,995.00
SECTION 6: SETTING AN EFFECTIVE DATE
This ordinance shall take effect on JULY 1, 2023, after its passage and publications.
Ben Glenn, Mayor
ATTEST: Cheryl Schneider, Clerk/Treasurer
Emergency Reading June 14th, 2023
Publish: June 22, 2023
