Loading...
1958 - Comp. Annual Financial Report lINANCIAL STATEMENT- 1958 VILLAGE OF SHOR'E:WOOD Hennepin County, Minnesota Statement of Cash :a.ecilipts, Disbursements, and and Balances. for year ended December .31. 1958 Schedule 1 Detailed Financial statement of Elsa I. Wiltsey, Clerk of the Village of Shorewood, Hennepin County, Minnesota, showing the finanoial affairs of said village for the year ended December .31, 1958; showing all money reoeived, with the sources, and respective amounts thereof; the purpose of all orders drawn upon the treasurer and to whom payable; the amount of outstanding and unpaid orders; . the amount of money remaining in the treasury; also all other items necessary to accurately show the financial condition of such village. SUMMARY: Fund Balances Clerk's Jan. 1. 195~ Receipts Total Disbursements Clerk's Outstanding or Receipts not Fund Unpaid. deposited by Balances Orders Treasurer l//l/5;9f $(1,.337-.37}$5 ,477.89 $4,924058 1,498.71"_ .3DlO.79 1,065075 Jan. 1, 1959 Treaso Balance FUND General $ 614.5.3 $57,1590.38 $57,77.3.91 $59,1ll.28 1,178.50 1,427.85 887.94 5.39.91 ":" . -.00 498.64 $(784006) . 74.3.75 ' 41027 Park 1,597..39 249.35 2,585..34 4,182.73 2,684.02 Welfare k. 'i 3, 't.Jf $60,92.3.22 $6.3,384.49 $62,~.4.9 .. $ 701.25 $5,788.68 --= ~: .: = "-:!::: ::..:..: $6,488.97 $ 0096 TOTAL $2,4n.27 +;" - ... ..,0\0- ~ .-: * (Parent:hesis) denotes deficit l'H VILLAGE OF SHOREWOOD CLASSIFICATION OF RECEIPl'S Year Ended December 31, 1958 GENERAL FUND: General Property Taxes State of Minnesota Cigarette Tax Liquor Tax TOTAL Hennepin County (road aid) $2,675.87 2.739.17 Licenses, Permits, and Fees: Building and Sewage Permits 1,813.00 8.00 87.00 55.00 10.00 15.00 Filing Fees Cigarette Licenses Beer Licenses Taxi License Sanitary Installation License TOTAL Justice of Peace Fines Miscellaneous Receipts: Minnetrista Township machine rental - Wage assignments and garnishment B - Insurance Claim - Donated Equipnent - Sale of Fireplace 'Wood - TOTAL - 40.00 3.25 118050 76.51 15.00 $46,709.73 5,415.04 1,654.35 1,988.00 1,139.00 WEll' ARE FUND TOTAL GENERAL FUND RECEIPTS - 253.26 General Property Taxes - state of Minnesot~ (direct relief) $ 2,537.66 47.68 PARK FUND TOTAL WELFARE FUND RECEIPTS - General Property Tax - TOTAL RECEIPTS - ALL FUNDS e . . 0 . 0 0 . Schedule 2 $57,159.38 2,585.34 1,178.50 0$60,923.22 I VILLAGE OF SHOREWOOD Classification of Disbursements Year Ended December 3l~ 1958 GENERAL FUND: Mayor and Trustees Salaries: Lester R. Badger, M~or Donald W. Arehart, Trustee J. B. Janvrin, It Bernard Adomeit, It Herbert J. Schmidt, It .'Ji@:b.~l f_~,.Us Internal Revenue Servic.e Total Salaries Publishing Ordinances & Proceedings Yri.nnetonka Record - 304.50 Publish Financial Statement l'4innetonka Record - Total - $420.00 300.00 300.00 225.00 ._ . t;o.m ......~......"'~ 25.20 142.50 $1,320.30 447.00 Schedule 3 Page 1 Total Mayor and Trustees. . . . . . . . . . . .. . . . $1,767.20 Clerk Salaries: Elsa Wiltsey, Clerk Harriet Setnan, clerical Internal Revenue Service Total Salaries Tuition - Elsa Wiltsey (reimbursed) 1,200.00 23.50 86.10 Total Clerk . . . " .. . . . . . . . . . . . 1,289.60 7.50 . . . " . Treasurer - I. O. Kragness, Salary . . " . . . . . . " " . Assessor - Ray Friede, Assessor's salary 1,500.00 Mrs. Florence Friede, clerical 3.00.00 Total - 1,800.00 Misc. Expense - Assessor Ray Friede - mileage and misc. 143.65 Ray Friede- tuition 1.50 u. S. Post Office, postage 30.00 Eureka Enterprises, printing 30.50 E. H. Boeckel & Associates, manua122.70 Total Assessor . . . . . . . ...'...... 234.35 ..... Legal Services: - Wm. F. Kelly, attorney. . . . . . . . . Building Inspector & Sewage Horace Aldritt - fees Miller-Davis, forms Total Building Inspector Inspector - . . . . . . . . . . . 933.50 97.46 0.... 1,297.10 300,,00 2,034.35 561.25 1,030.96 VILLAGE OF SHOREWOOD Classification of Disbursements Year ending December 31. 1958 GENERAL FUND (con 't) Elections: Salaries: Judges & Clerks NeilRanda.1l Beryl Petterson Margaret Troxell Alyce R . Johnson Florence Schroeder Ruth P. Rye Harriet R. Setnan Helen H. Clark Dorothy Guth Margaret Buckman Marjorie Benson l-1innie Bean Eleanor Nielson Lorraine Jacobson Billie Rehbein Anna. Olson Total Salaries 37.50 36.50 36.50 36.50 36.50 34.50 34.50 34.50 34.50 30.50 4.00 4.00 4.00 5.50 5.50 5.50 $380.50 Misc. Expense: Elsa Wiltsey, mileage 7.60 Minnetonka Record, Ballots and registration printing - 139.25 Farnham Stationery, registration supplies - 4.05 Lampert Yds. - material for polling place - 18.53 Total Misc. Total Election ...... 9 16904; ...... . . . . Police Protection: Salaries: SYdney R. James 1,312.50 David A. Bull 487.50 Total Salaries 1,800.00 Rolice Car Jilaineenance: Gas, oil, and tires: Cities Service Oil Co. 225059 Continental Oil Co. 127.55 11 "(tires) 58.38 Socony Mobil Oil Co. 224.53 Western Oil & Fuel 3.70 Total Gas, Oil, and Tires 639075 Repairs and Parts: B & B Seat Cover Coo Koehnen's Standard SerV1~e Fred Priebe, repairs Mason Motor Co. Northern Automotive Co. Vult's Ske11;y' Oil ( con?t over) 12.50 il.OO 5.00 214.22 1050 4.70 . $ 5L~9.93 Schedule 3 Page 2 VILLAGE OF SHOREWOOD Disbursements Year Ending December 31. 1958 GENERAL FUND (cont f) Police Protection. (continued) Police Car Maineenance - Repairs & Parts (continued) So cony Mobil Sergice J. N. Johnson Inc. _ Total Repairs & Parts 17095 2.75 269.62 Total Police Car Haintenance - $909.37 New Equipment: Federal Sign & Signal Corp. Mac Andrews Co. National Recorder (timer) Total New Equipnent 76.51 157042 ).00.00 $333.93 Radio Services - Hennepin County Treas. 500.00 Misc. other Expense: Eklund Clothing Co. (police supplies $99.85 & uniforms) Ed Ryan, Sheriff (jail expense) 6.38 Walter Booth & Son (J.P. forms) 35.73 Holden Business Forms(warning ta.gs) 23.07 Sydney R. James, telephonecaThs 3.52 Minnetonka Record (printing) 28.50 Total Misc. other Expense - 197.05 TOTAL Police Protection . . 0 Ct 0 o . 0 . RmAD NAINTENANCE Salaries: Herbert J. Schmidt Neil Randall Gust Arnold Irving Niccum Wilbur Hudlow $3750.00 4465.00 4073.00 1045.80 576.00 Internal Revenue Service 1050.50 Treas. Of Minn. ( (Retirement Withheld) 861030 Total Salaries 15,821.60 Treas. Of lYIinn. (Retirement paid by village for 1957) Total Salary Expense Schedule 3 Page 3 o $3,740035 415.00 $16,236.60 Equipment Maintenance: (over) VILLAGE OF SHOREWOOD Disbursements Year Ending December 31, 1958 GENERAL FUND (continued) ROAD NAINTENANCE (continued) Equipnent Maintenance Repairs & Parts: Aldritt's Hdwe. $ 1.34 Anderson's 6000 Barker-Let z Supply 68.60 Bongard Implement Co. 10@.50 John Dunaway 3.00 Excelsior Auto SupP1Y 4.75 Fred & Stan's Mileage 118.50 Gamble's 3.81 Industrial Supply Co. 17.45 International Harvester Co $.75 Lakeland Mobil Service 184.47 Lano's Implement Co. 5.00 Laramie Motors 53.24 Long Lake Engine Rebuilders 6.88 Long Lake Farm Supply 5.96 lvIidway Tractor & Equip. 10.84 Phillippi E~uip. Co. 33.94 Public Works Equip. Co. 9.81 Phillips Motor Co. 169.16 st. Boni Auto. Co. 90.05 Schmeig's Shop 176.15 Stan's Mileage Service 316.20 TonkaSign Co. 10.00 Well King Mfg. Co. 18.25 West & Headla, Inc. 2.17 Will. H. Ziegler, Inc. 403.54 Total Repairs and Parts 1828.36 Gas, Oil, & misc. ContinentaJ. Oil Co. Vine Hill Oil Co. Cities Service Oil Co. Total gas, oil, misc. 897.64 371.49 562.29 Tires: Cities Service Oil Co. 9.45 Road Machinery & Supplies 170.00 Total Tires Total Equi]:lment Maintenance Road Naterials 5 Sand & gravel - John Lano Wm. Mueller & Sons Bryan Rock Products Mar's Service August Brandenburg Earl Sewall Co. AlexcoAggregates Latterner Bros. Koehnen's Service "'.."-_'1 __~ o. .fa' ave1 1189.18 585.17 225.61 69.25 901.04 376.25 312.02 100.00 50.00 1831.42 179.45 $3839.23 3808.62 Schedule 3 Page 4 VILLAGE OF SHOREWOOD Disbursements Year Ending December 31, 1958 G1"'NERAL FUND (continued) ROAD MAINTENANCE (continued) Road Materials " Road Tar & Oil: Republic Creosoting Co. Earl.A. Sewall Co. Blacktop Service Total Road Tar & Oil Road Salt- Morton Sal.! Co. TOTAL Road Materials CONTRACT LABOR Walter Rachel A. E. Otterdahl Lattemer Bros. A. D. Foster W. C. Erickson Wilbur Hudlow Total Contract Labor Schedule 3 Page 5 9606.89 1479.05 ll.OO ll,096.94 193.50 $15,099.06 7.20 664.00 877.50 215.00 92.00 4.00 1,859.70 OTHER ROAD EXPENSE: Herbert Schmidt (reimbursed express) 5.63 Elmer Lawrence ~sod) 128.00 Joseph Donovan (Truck License) 0 1.00 Total Misc. other Expense 134.63 oeo...,. . $37,169.22 TOTAL ROAD }.fAINTENANCE . . . 0 FDlE PROTECTION Excelsior Volunteer Fire Department . . . 0 . . . . . . . .. 1,980.00 Fire Calls WEED CONTROL David Bull (contract spraying) The McCabe Co. -(chemicals) Hennepin Co-op Exchange " Minnetonka Record (weed notice) Neil Randall (sprayer r~ntal) Total Weed Control . . . . . . . LIGHTING Nort.hern states Power Co. 400.00 424.84 33.00 9.20 25.00 . . . . 892.04 ........... .0.........0...... 222.96 CAPITAL OUTLAY (road department) MaioI' EquitJIlent Road Machinery & SUPP+ies l'linnetonka Motor Express Ray S. Porter (roller) Downtown Chevrolet Total Major Equipment 82 0 50 7.98 1400.00 2263.00 3753.48 VILLAGE OF SHOREWOOD Disbursements Year Ending December 31~ 1958 GENERAL FUND (continued) ~.~N~EN1\N6:e--(eonti:mled) 6APITAL OUTLAY (road Department) continued Road Signs & Posts Lyle Signs 57.20 Lindsey Carter & Associates18.00 Lampert Yards (lumber for posts) 15070 Total Road Signs & Posts 90.90 Culverts H. J. Johnson Culvert Co. Viking Steel Products Total Culverts 400.00 78.49 Small Tools & Hisc. Equipment Aldritts' Burke HtJg. Co. Hart Hardware W. D. Johnson (hitch) Lampert Yards Leach-Johnston Co. Mpls. Equipnent Co. Ninnetonka Motor :Express 'ltI. B. Nott Co. Olds Ruffridge-Johnson Equip. Sears-Roebuck St erruner Co. Elsa vJiltsey (reimbursed swall tools) 2.13 Total 5mB.1I Tools & Misc. TOTAl, CAPITAL ~ut1ay (Road Dept). 79.72 22.50 5.75 7.50 67.77 63.24 14.70 2.06 18.70 .98 37.00 48.15 2.60 478.49 372.80 . . . . $4695.67 other Capital Expense Village of Crystal (voting booths1A:5j .QQ..!._ 255.~O UNDISTRIBUTED EXPENSE: 14:i..nnetonka. state Bank - Bonds Hinnetonka State Bank - Interest Roger Hennessey Agency - Insurance Greater Lake Minnetonka CouncilQdues League of Lake Mtka. Municipalities League of IvIinnesota Municipalities Hermepin County Leagae of tt M. Jo Long Co. - Audit books R. S. Lundsten ICivil Defense Exp.) Gehrn~n Hospital (Dispose of dog) ~~celsior Animal Hospital (rabies test) Lampert Yards (misc. items) Albinson (map paper) fOTAL UNDISTRIBUTED EXPENSE . . . . . . . 64.75 160.51 1354.28 10.00 100.00 132.00 10.00 225.00 25.00 3000 5050 83 .66 16.30 ca . . . .2190.00 Schedule 3 Page 6 VILLAGE OF SHOREWOOD Disbursements Year Ending December 31, 1958 Schedule 3 Page 7 GENERAL FUND (continued) OFFICE EXPENSE Forms & Stationery Dorholt Printing Walter Booth & Son Minnetonka Record Miller-Davis Mipnetonka State Bank (checks) Elsa Wiltsey (reimbursed) Total Forms & Stationery 7.35 11.87 52.35 3.57 32.81 2.74 110.69 Postage u. S. Post Office 31.00 Elsa Wiltsey (reimbursed) 26.26 Total Postage 57.26 Other Misco Office Supplies Minnetonka Record, printing & rubber stamps 37.95 Minnetonka State Bank, n 1.60 Farnham Stationery 14.75 Total Misc. Office Supplies 54.30 TOTAL OFF'ICE EXPENSE 0 . . . . . " . . . .425.25 TOTAL GENERAL FUND - - - - - - - - - - - - - - - ~ - - - - - - $59,111028 ~- "......~ WEll' ARE FUND Rural Hennepin County NursingSeriice 97!.49 Suburban Hennepin County Welfare Board (Relief Expenditures & Admisistrative) 1712.53 TOTAL WEFARE FUND ~ ~ - - - -'- - - - - - - - ---- -- - - - - 2,684.02 PARK FUND Salaries: V~rginia Anderson (w.s.r. - South Shore Community Council) LeRoy Robideau (L.G. South Shore Community Council) Jo Anne Nelson (East Tonka) Internal Revenue Service (W.T.) Total Salaries: 307.20 122.60 92.50 53.20 575.50 VILLAGE OF SHOflEltlOOD Disbursements Year Ending December 31, 1958 Schedule 3 Page 8 PARK FUND (continued) Miscellaneous Expense Material & labor for Warming House: Lampert Yards Mergens Electric Hart Hardware A. F. Of stead Cunningham Electric Williams Hardware Rachels Boat Livery (plowing rink) West & Headla 80.35 7020 9.15 16.33 66.82 21.06 109.00 2.53 Total Miscellaneous Expense $,312.44 TOTAL PARK FUND . . . . . . . . . . . . . . . . . 0 0 . .$ 887.94 TOTALDISBURSEMENTS ALL FUNDS - 1958 ----------$62 683.24 - , ... ..- .~ . '0 "- .\>') "- ~ ~ ~ 4J "'" i~ 1{\ ~ ~ ~ ~~ ,.... . ~" ~ ~~ ...tl.. l't " . o:J"",," .' ~ Q~ f... ~ "i ~ ~ ~ ,~ .~ ~ \! ~ .... ~ ~ t-- )~ ..,~ ... \ll'l ~l .~ J i I ~ 't) ~~ " I \ \t, 'C) ~ CI q~ "' ~~ " ~ ~ , \:: ~ )l: ~ ~~ It I l\ I I I J I ~",'-l~o ~~~,~ I I ~ I ~ ~ .'-l ') '" ~ ~ ~ I . I) \\ ~ ~ ~ .....CI\' \".....~ "'<) ~ \~ " :") ~ ~ ~ '-- l:a-.. V) 0-.. ~ ...... ~ ~ ~ "- ~ "l"'t' "1 <"( ~...... ~ ~ ~~ ~') ~~ , CI \) ..., 'lI)Q.......CI~~':"oe .... '" \~ ...... 't)~. .::f 1Itoi; L:: .... ..., t'-.. ~ '"l 'i' ft) -I;" ~ ~~. If) 'C"\ "'....... .t}' i'l. ~ :'i f ,. . . ~ -1: c., -~~ ~ I~" ~M'~~ 'Q~ ~ ~4i. ~.. I ~ V\ ~ l.I).... "'I ... "oJ i: '" . " ~ ... ,~ ~ ~~~~~~~ ~~ II . . ~ ~ ~ ~ ~ -1 ~~~~~~ ..... I ~ I ~~ \'- . \\ 8 t: ~ ~ ...,~'I)......\,~ 'It \'( "-S C'<)" " Xi:i ~ ~"i-. ''C '- ~~\...~ ~:-4:::~ .~.... ~ 1: .'i. ~ 'tl ~ -~~~~~ '~I..... ~~.~ ! o. ~\\ " i" ~. . ~\\ Cli ~ ~\\ '~~-':h '" '\... I . Q ~. . ftl.,' ' ~ ~ " ~ 0It "' .., ~ I;)~'" () , ~ ~ \., .... ~ ....~~ ...... "' I~ ~~. "-~ ~ ! \.,.. ~ \-4') 'n .~ ....4 ~ "- \).. ~~ .~ ~ I,. " lIII ~ 'Q -~ ~ "" ~~~~ ~ ..... :lb. ~ ~ ~ .q I~ ~. ~ q ~ ~ .tt ~ ~ ~ :~ t' .... ~ ~ ~ ~ '-4 ~ ~ ~ ~ ~ ~ ~ ~I , () ,C! \n \ 'i~1 lo? ~, ~ I.c) Q ':;/- \'( Ii 't' I ~ ~ s ,~ q ~. ~ k"--- ~. y ~ ~ . ~"/::'" '~ -'{ t _ "\\ .... ~ ~ '--- , , -.(. ~,.~ .\r~ \_-0,: N 'N,;: .\ "~f;:~...,- ~ . , , , '" ~.zJ ~ ~ ~ ~ ~""~'"'''''' ~. "If .. 4'r~ I /9's 3-- 8v/)' E 7' O""r J,.INt l>'Jb ur,1fl4I *"ti;,;-tw !Et,'/1."" P,fDP~ /; -~. ttJ.,,~. f'j,,,, ifll), 1>0,. bi'';S7 7; 'Id~ I'/Jl tl/J.wtrlncC 1H /1$1 ~vi:s'''1r~ /1$7 ')-1 "dt/". e." Ij/ ''-I ~ 3" 4D 12 ~J.L " /,,2 1',- - I~ 7"" -; ~" ''If,~,~k 17.1 ,. ""sJo ,;. 7(11~D ~.- ?, I '~,..>~; v.."-' , t.,"~_'" ~'1 Lc 'fill .s:.s-. 1/ 0 .:If. ". ,/ #Pi) "" ,.. ... 11-"1 ell 'fI$~. 55'.. S'1.)..sD /11 ;.s-. II III/ -~,~, - &,.$" . 1J.s !;(!J.'-H r I01.r- 5,,,_ IS').!'.. 15"'. - /., . ~t.ee"'.", &.I 1..- ~ IUJ tJ re; ~(). - 'Il'1' (J)s./ .tn1t...~ 'fOil - . "'1''' - 1'0- II. 111 - / ()., () .... ~~ - 81.1" jj,~ %uro ~~,j!!.- I'I/:;G, ' {;'"I"dl ~- ,~:j :;;;;;;;-- If- i ... /Jd oS .. cp/I ) -t.J1~ l.ol~" . ~ 3. 4/t 1,3, (.,1., .. 7,r"$ 17' ,r ~ C (i .. f73(,S'". ;. .5"'<N) ..0 d....... ,fog - ~II'I" ~r 11.' 1! Ili11iiJ. ').5".1.117 I' , tJ.t; I "t') - ?.., '":" Sdl1t1.,., NNfI/ '1-1)1 '51 1 '~'1~1 b'.!UJ '1 !lIJOtJ .D 5'- · - - P-.1".. R.- ","~I J "'I., ;fJI7tH' 73.1"1 "It') O. .D 7'''0 - ~,- .11 S41f' 211 &'"0 ~I IA ~ .;loA. - '-7 - (f1t1-lM~' "'1t/- 3f's'/- 3$',).. of.., - 2, - ~..d. frM,,. II JI 's- f _ / /417$ ~ o. 00. 1).,,- ~J' it 1;;', 111IM ,,,,, ~'81.;t, ...j;t;' - f4N ~ lsa . 7~'s 1 J.. '.$" 100- g~:t"l d'."1Jt ~td.1 - I~IJ~ '<d- -/ .l'-' ~ &.!a ."" ~/C ~/1~ J E-", . eYl".. ."~ 4"fJ "111 ~,s" 7Q'~ ~1fI"iI" ~.- E-~ . s..,1I ~ "~/"J" ~~G" II" I' ~ Itle - F.f.~'&'~. l'II6/S I i'fI.~ 'S- .3' tJ10 011 JIJ.tI - I p'(.'(J~- ~o- IJ...I g.,s ftI ,n'/ 'liS. 1'1 " - lIt-$; ". - 2.z. hi-e,g ".~~ llhJ I u,l;- I':/,b'/- .. I. -, o ~. ~ · 5".. - nil ItS s'.. - -a. i'O -.s at {J"$,MJr tIt~ ,- IJ/$" 111G" - .;.... ~~ 07" '141 ~-f';JNJ. ~ <9.. I .1!fthlJ".sJ,!s ItlO ... lI- llI- 3~- ~"'J..-. 7V;tID"~" " ... , 1'- -- ..,. 1".. -l!.,.I./J 11/- 71~ ... L$. 9-'1 #~<<J 1#"1 IIIN - --=- "4.. 1958 1959 Budget Budget Proposed Revisions Final Mayor and Trustees: /.3dO e Salaries $ 1,320 1,860 .".. :;,- sLo Publishing: Ordinances and proceedings 300 Financial statement 100 160 1,420 29320 Clerk: Salary 1,200 1~380 Secretarial service 150 1,200 1,530 Treasurer - salary 300 300 "- Assessor: Salary 1~500 1~500 Mileage 150 Expense 50 - 1,500 1,700 Legal services 900 900 Building inspector Elections: Salaries 200 240 Ballots~ etc. 40 60 - 240 300 e Police protection: Salaries 1,800 5~100 Car expense 900 1,300 Radio service 500 500 Miscellaneous 20 100 - - 3,220 7,000 Road maintenance: Salaries 12~700 15,600 Retirement (P.E.R.Ao) 690 .,j-o 0 0 Equipment operation and maintenance 4,300 5,500 ,- Soo Road material 12,620 14,250 Contract labor and equipment 1, 200 2,500 Other 100 100 7; 30,920 38,640 " Fire protection: Fire calls 1,615 1,800 Fire contract 385 385 2.000 2.185 Weed control 1.000 500 Street lighting 300 300 Capital <outlay: Equipment 3,400 1,350 Road signs and posts 200 200 Oulverts and tile 200 200 e Small tools and miscellaneous 100 100 3.900 1.850 2 1958 1959 1W.de:et e Budget ProDosed Revisions Final Undistributed expenses: Bonds $ 75 75 Insurance 925 1,200 Interest 100 100 Membership dues 200 250 Auditing 200 225 Planning commission 50 -- 1,500 1,900 Office expenses: Forms, stationery and postage 350 300 Equipment and repairs 125 250 Telephone 15 15 Maps 50 60 Miscellaneous supplies 15 50 - 555 675 Park expenses: County park system 385 Recreation 1,200 600 Equipment 150 1,200 1,135 Total General Fund 50.155 61.235 e Welfare Fund: Nursing service 975 975 Relief 1.525 1.525 2.500 2.500 Grand Total 52,655 63,735 Less estimated receipts 4.655 6.735 . 5:;{000 Amount needed from taxes 48, 000 57,000 l.DIfO Valuation: 1957 1958 Increase Real estate 1,436,502 1,466,590 30,088 Personal property 105,472 118,970 13,498 Total 1,541,974 1,585,560 43,586 Village tax rate: General fund 34.37 Welfare fund 1.58 Total 31072 35.95 4023 e ~~-9 -Wi ! ~ I !. :; b.f 52> ~ , I 1 30, J,.zJ I (. 4- 3 ?; 'I ~ / ~~, Effect of Various Tax Rates Based on Valua~ of $1,585,560 e Increase from 31072 mills 028 .78 1028 1. 78 2.28 2.78 3028 3.60 3078 4.23 4028 4078 4086 Mill Rate 32000 32050 33.00 33.50 34000 34.50 35.00 35.32 35050 35.95 36000 36050 36.58 Amount 50,737 51,530 52,323 53,116 53,909 54,707 55,494 56,000 56,287 57,000 57,080 57,873 58,000 Effect of Various Village Tax Rate Increases on Tax Payable~n $18,000 Home Net Budget of $56,000 - increase Valuation of 3.60 mills Actual value $ 18,000 Assessed value - 35% 6,300 Portion subject to homestead rate 4,000 The increase of $43,586 in assessed valuation at the previous mill rate of 31072 would produce $1,382 of increased village tax revenue 0 Each $1,000 increase in the village budget results in a tax increase of $1.21 on an $18,000 home. e Balance subject to general rate 2,300 25% of $4,000 subject to homestead rate 1,000 40% of $?,?OO subject to general rate 920 Total assessed value 1,920 Tax increase at above rates Notes: (1) fI (2) 6.91' 5:,10 ,. Net Budget of $57,000 - increase of 4.23 mills 8.12 Net Budget of $58,000 - increase of 4086 mills 9.33 a""m2";;5'!""::::-;> -f."f'-~,,,~-,;?r'" L-#?"".I""":,....~,t-.p'ii'l-~"-j":;p " /'----, /7 ~ry ,? f?~' '7:P:~7<'f - -").y:?J1f) ~',/ "," '';:? '/>""l,.,.!..--,..~) ,# ..~""';:'_.,. J" -~" -"(U-~)-~rrz/. / ,;);rrl' J - ,~'rl? II ~ _":'" I' tJ4 " 1/.7 .._":,' .,r C_~,,/ '>'~. 7'.'.j- i'l. 1/ o -._c;- " ....--..'.:? /C,. -;;> ",/,','1 ,,' €I /),-;t: ~ .a [" ,~M.~.l--:71~7~P Ii ~~"""~'/v;'-J'" ,7 V r../? ../' <:: /J') -1>/ ow'()/:;Ci) f,1 'f,8f: () (if) . 0 c} v_~ _9> e ,<I "'f.:. ~. ... GW--";r;:: a.-- ...::~ fl"}.f v,?)") - 7.)-~-?~/ J (l/ ~""'I?/17?777 ~ i ."1. ""/r" /':Y"'\.,' .-r-r.' .'. ;; ,: '~ v ,r,' 11'1/,..7 t .' " /.,-1/ pI [:I ';y 3 (I ~--"Vl?-V";; 1~"~1 [ t'? / ... ""H_",,,,,~_~.ov,.'V").A..t/'lJ/f,'1 'I I( . d',. . t- --4(.''''''7~'rr/ : ~ r-<-'~'T'l:"'V-r'l'-t.(/Yt.^,t'\1 . '. if' r-l'fif~. {,