|
|
|
|
|
|
|
|
|
|
| JH GENERAL
FUND REVENUE & EXPENDITURES - 2010 |
JUNE ACTUAL= |
| 2008 |
| Actual
Through June 2010 |
2009 |
| 2010 |
| * RED PYRAMID = NEGATIVE TREND
BLUE PYRAMID =
POSITIVE TREND |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOP |
|
|
|
|
|
|
|
|
|
Parks and Recreation |
2008 |
2009 |
2010 |
|
|
$53,423.51 |
$74,985.36 |
$50,950.20 |
|
|
Highway |
2008 |
2009 |
2010 |
|
|
|
$386,488.59 |
$418,924.84 |
$425,372.77 |
|
|
Protection to Persons and Property |
2008 |
2009 |
2010 |
|
|
$929,257.70 |
$929,998.79 |
$957,021.88 |
|
|
Enginering Services |
2008 |
2009 |
2010 |
|
|
$31,972.16 |
$135,416.54 |
$52,034.42 |
|
|
Legal Services Services |
2008 |
2009 |
2010 |
|
|
$51,187.59 |
$73,646.09 |
$59,252.90 |
|
|
Parks and Recreation Payroll |
2008 |
2009 |
2010 |
|
|
$30,072.40 |
$28,791.80 |
$25,453.14 |
|
|
Administrative Payroll |
2008 |
2009 |
2010 |
|
|
$179,171.58 |
$125,747.83 |
$177,436.44 |
|
|
Road Maintenance Payroll |
2008 |
2009 |
2010 |
|
|
$278,974.36 |
$335,884.18 |
$352,584.34 |
|
|
Police Payroll |
2008 |
2009 |
2010 |
|
|
$861,095.42 |
$840,089.34 |
$911,540.27 |
|
|
Planning and Zoning Payroll |
2008 |
2009 |
2010 |
|
|
$69,836.96 |
$37,879.32 |
$118,824.09 |
|
|
Total Payroll |
2008 |
2009 |
2010 |
|
|
$1,419,150.72 |
$1,368,392.47 |
$1,585,838.28 |
|
|
Contingency Account |
2008 |
2009 |
2010 |
|
|
$900,000.00 |
$900,000.00 |
$450,000.00 |
|
|
Total Expenditures |
2008 |
2009 |
2010 |
|
|
$2,620,779.65 |
$2,806,939.38 |
$3,150,027.68 |
|
|
Total Revenue |
2008 |
2009 |
2010 |
|
|
$3,759,695.33 |
$3,883,374.93 |
$3,392,297.57 |
|
|
Total Revenue Excedeing Expeditures |
2008 |
2009 |
2010 |
|
|
$1,138,915.68 |
$1,076,435.55 |
$242,269.89 |
|
|
|
|
|
|
|
|
|
|
|
|