| LIBRARY FUND | ||||||||||||||||||
| 2010 | 2011 | |||||||||||||||||
| APPROVED | APPROVED | |||||||||||||||||
| REVENUES | ||||||||||||||||||
| TAXABLE ASSESSMENT | 797,122,160 | 797,122,160 | 797,122,160 | 819,985,229 | 825,353,704 | 830,780,451 | 841,963,488 | 835,865,742 | 840,177,459 | |||||||||
| 8.4E-05 | 8.4E-05 | 8.4E-05 | 8.4E-05 | 8.4E-05 | 8.4E-05 | 8.4E-05 | 6.6E-05 | 6.6E-05 | ||||||||||
| MILLS | 0.084 | 0.000084 | 0.000084 | 0.000084 | 0.000084 | 0.000084 | 0.000084 | 0.000066 | 0.000087 | 2011 Millage | ||||||||
| REAL PROPERTY TAXES | ||||||||||||||||||
| 07.301.100 Current Year | $65,619 | $65,619 | $65,619 | $67,501 | $0 | $67,250 | $67,692 | $67,189 | $52,409 | $69,441 | Based on 2011 millage at 95% | |||||||
| $500 | $500 | $500 | $2,000 | $2,000 | $2,000 | $1,000 | ||||||||||||
| $1,000 | $500 | $500 | $700 | $700 | $930 | $1,000 | ||||||||||||
| $2,000 | $500 | $500 | $600 | $600 | $600 | $400 | ||||||||||||
| TOTAL | $69,119 | $67,119 | $67,119 | $70,801 | $0 | $70,550 | $71,222 | $69,589 | $52,409 | $69,441 | ||||||||
| INTEREST EARNINGS | ||||||||||||||||||
| 07.340.000 Interest | $4,000 | $1,000 | $1,000 | $800 | $1,000 | $1,600 | $700 | $382 | $80 | |||||||||
| FUND BALANCE FORWARDED | ||||||||||||||||||
| 07.299.000 Fund Balance | $100,000 | $21,300 | $21,300 | $24,900 | $25,130 | $32,560 | $32,287 | $0 | $3,500 | |||||||||
| GRAND TOTAL REVENUES | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | $105,382 | $102,576 | $52,791 | $73,021 | ||||||||
| EXPENDITURES | ||||||||||||||||||
| INTERGOVERNMENTAL EXPENSES | ||||||||||||||||||
| 07.480.545 Contribution to Library | $52,791.00 | $70,000.00 | ||||||||||||||||
| INTERFUND OPERATING TRANSFERS | ||||||||||||||||||
| 07.495.00 Unallocated Funds | $10,729 | $16,679 | $16,679 | $23,434 | $22,115 | $31,487 | $28,228 | $0 | $3,021 | |||||||||
| GRAND TOTAL EXPENSES | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | $52,791 | $73,021 | ||||||||
| TOTAL REVENUES | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | $105,382 | $102,576 | $52,791 | $73,021 | ||||||||
| TOTAL EXPENSES | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | $52,791 | $73,021 | ||||||||
| SURPLUS or (DEFICIT) | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | $0 | $0 | ||||||||