TOWN OF HEMPSTEAD
LOCAL DEVELOPMENT CORPORATION
2022 DRAFT Budget 
                                                      January through December 2022

Ordinary Income/Expense
	Income

Public Hearing Notices					$    1,000.00
Fees								$ 148,500.00
Annual and Compliance Fees					$   21,500.00
___________________________________________________________

Total Income							$ 171,000.00

Expense
	Public Hearing Notices Expense				$      1,000.00
                        Advertising & Marketing                                                       $    15,000.00
	Accounting Fees						$    10,300.00
            Professional Services                                                              $   10,000.00
	Meetings Expenses						$     1,000.00
	Office Expenses						$     2,800.00
	Travel								$        500.00
            Printing							$        100.00
                        Telephone                                                                               $        900.00
                        Rent                                                                                         $   15,000.00 
                        Postage & Delivery                                                                 $        750.00
                        Payroll Taxes                                                                           $   11,000.00
                        Salary and Wages                                                                    $ 100,000.00
                        Paychex                                                                                    $     1,800.00
            Bank Charges                                                                           $        800.00

	Total Expense							   $ 170,950.00

              Net Income							             $50          

033- 2021 LDC
Preliminary Draft Created 8/12/21
Draft Approved: 9/22/21
Final Approval: 10/21/21
Ayes 5
Nays 0

_________________________________________
Florestano Girardi
Chairman