|
General Fund Financial
Report |
|
|
|
|
||
|
Taxable Value |
83,788,944 |
|
|
|
|
|
|
Tax Rate: |
0.0009394 |
|
|
|
|
|
|
|
2007-08 Budget |
|
2006-07 Actual |
|
2005-06 Actual |
2004-05 Actual |
|
Beginning Balance |
$262,315.31 |
|
$228,553.33 |
|
$174,508.89 |
$234,274.63 |
|
Revenues: Property Taxes |
$78,711.33 |
|
$72,803.77 |
|
$69,706.53 |
$62,475.97 |
|
Summer Tax Reimbursement/State |
$5,000.00 |
|
$4,982.50 |
|
$4,977.50 |
$4,790.00 |
|
P.T.A.F. |
$20,300.00 |
|
$20,722.01 |
|
$19,376.63 |
$17,983.08 |
|
Late Fees & Penalties |
$400.00 |
|
$665.67 |
|
$1,012.68 |
$1,474.28 |
|
Dog Licenses |
$0.00 |
|
$31.00 |
|
$10.00 |
$28.00 |
|
Zoning Income |
$3,000.00 |
|
$2,590.00 |
|
$3,355.00 |
$3,460.00 |
|
Escrow |
$0.00 |
|
$7,904.50 |
|
$0.00 |
|
|
Parcel Division Fees |
$400.00 |
|
$550.00 |
|
$375.00 |
$1,030.00 |
|
State Revenue Sharing |
$91,150.00 |
|
$90,747.00 |
|
$89,826.00 |
$88,712.00 |
|
Reimb for School Elections |
$800.00 |
|
$1,304.47 |
|
$823.51 |
|
|
Reimb for Village Election |
$0.00 |
|
$511.54 |
|
|
|
|
Liquor Fund Administration Fee |
$500.00 |
|
$400.00 |
|
$400.00 |
$400.00 |
|
South Arm Twp Rescue Service |
$800.00 |
|
$800.00 |
|
$300.00 |
$200.00 |
|
Village Contrib
for Ambulance |
$800.00 |
|
$800.00 |
|
|
|
|
Waste Coupon Booklets |
$600.00 |
|
$900.00 |
|
$600.00 |
$540.00 |
|
Cemetery Income |
$1,000.00 |
|
$1,225.00 |
|
$950.00 |
$1,075.00 |
|
Interest Income |
$9,000.00 |
|
$13,767.93 |
|
$7,141.20 |
$3,773.26 |
|
Interest Income on Fire Trucks
Loan |
$3,200.00 |
|
$4,000.00 |
|
$4,000.00 |
$2,000.00 |
|
Fire Truck Loan Pmt |
$40,000.00 |
|
$40,000.00 |
|
$0.00 |
|
|
Hall Rental Income |
$2,500.00 |
|
$2,015.00 |
|
$2,105.00 |
$2,505.00 |
|
|
$38,000.00 |
|
$37,888.80 |
|
$36,151.84 |
$30,116.73 |
|
Other Income |
$250.00 |
|
$1,218.15 |
|
$455.76 |
$291.12 |
|
Total Revenues
|
$296,411.33 |
|
$305,827.34 |
|
$241,566.65 |
$220,854.44 |
|
Total Revenues & Fund Balance |
$558,726.64 |
|
$534,380.67 |
|
$416,075.54 |
$455,129.07 |
|
Expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Township Bd |
$8,000.00 |
|
$7,528.27 |
|
$7,761.20 |
$6,791.51 |
|
Supervisor |
$12,000.00 |
|
$11,363.07 |
|
$7,454.51 |
$8,146.68 |
|
Assessor |
$19,700.00 |
|
$19,073.20 |
|
$18,550.22 |
$17,858.26 |
|
Elections |
$3,500.00 |
|
$6,276.89 |
|
$794.01 |
$2,956.84 |
|
Attorney |
$6,000.00 |
|
$8,629.50 |
|
$2,660.80 |
$4,099.21 |
|
Clerk |
$20,500.00 |
|
$16,856.57 |
|
$14,179.76 |
$13,328.11 |
|
Auditor |
$0.00 |
|
$4,160.00 |
|
$0.00 |
$1,790.00 |
|
Board of Review |
$1,300.00 |
|
$1,002.46 |
|
$1,093.87 |
$893.15 |
|
Treasurer |
$19,700.00 |
|
$18,628.41 |
|
$16,146.25 |
$11,490.57 |
|
Data Processing |
$3,000.00 |
|
$1,494.16 |
|
$2,906.38 |
$1,689.60 |
|
Computer Hardware & Software |
$4,000.00 |
|
$3,869.13 |
|
$3,620.00 |
$680.00 |
|
Web Site /Internet |
$2,100.00 |
|
$750.00 |
|
$0.00 |
$521.17 |
|
Township Hall |
$35,000.00 |
|
$36,254.70 |
|
$20,544.58 |
$12,096.83 |
|
|
$800.00 |
|
$570.96 |
|
$718.00 |
$773.07 |
|
Cemeteries |
$25,000.00 |
|
$23,213.06 |
|
$15,231.25 |
$19,969.73 |
|
Zoning & Planning |
$13,000.00 |
|
$13,735.30 |
|
$17,888.06 |
$17,449.78 |
|
Clean Up Day |
$12,000.00 |
|
$11,533.86 |
|
$12,229.50 |
$6,817.30 |
|
|
$2,100.00 |
|
$2,004.40 |
|
$1,667.68 |
$1,556.99 |
|
Recycling & Waste Contract/Expenses |
$1,000.00 |
|
$1,000.00 |
|
$1,000.00 |
$1,000.00 |
|
Ambulance |
$4,800.00 |
|
$4,800.00 |
|
$3,500.00 |
$3,500.00 |
|
Rescue Department |
$16,250.00 |
|
$14,709.57 |
|
$11,567.02 |
$12,297.11 |
|
Fire Administrative Board |
$250.00 |
|
$255.00 |
|
$90.00 |
$75.00 |
|
Parks |
$4,500.00 |
|
$3,192.04 |
|
$2,880.00 |
$2,971.12 |
|
Recreation Program |
$3,500.00 |
|
$3,500.00 |
|
$3,500.00 |
$3,500.00 |
|
Library Cards |
$4,000.00 |
|
$1,820.00 |
|
$1,561.54 |
$1,169.97 |
|
Medicare/FICA |
$6,500.00 |
|
$5,680.74 |
|
$4,747.82 |
$4,878.02 |
|
Property & Liability Insurance |
$4,000.00 |
|
$3,227.00 |
|
$3,771.00 |
$4,552.00 |
|
Workers Compensation Insurance |
$1,200.00 |
|
$917.00 |
|
$855.00 |
$1,085.00 |
|
Miscellaneous Expenses |
$19,261.33 |
|
$1,216.00 |
|
$500.00 |
$500.00 |
|
Advertising & Community Promo |
$0.00 |
|
$600.00 |
|
|
|
|
Gift to Fire Fund for Trucks |
$43,200.00 |
|
$44,000.00 |
|
$0.00 |
$100,000.00 |
|
Tax Tribunal Adjustments |
$250.00 |
|
$204.07 |
|
$211.83 |
$211.83 |
|
|
|
|
$270,849.36 |
|
|
|
|
Total Expenditures |
$296,411.33 |
|
$272,065.36 |
|
$187,630.28 |
$280,627.69 |