| 2008 | |||||||||||||||
| FINANCIAL STATEMENT | CASH ON HAND JANUARY 1, 2008 | ||||||||||||||
| TOWN OF STOCKHOLM | Beg. Checking | 48,824.48 | |||||||||||||
| PEPIN COUNTY, WISCONSIN | Beg. Balance Money Market | 0.00 | |||||||||||||
| TOTAL | 48,824.48 | ||||||||||||||
| Roger Stewart - Chairman | Pat Scharr - Clerk | ||||||||||||||
| Joey Edlin - First Supervisor | Sharon Stweart - Treasurer | RECEIPTS | |||||||||||||
| Lindsay Bergquist - Second Supervisor | STATE OF WISCONSIN | ||||||||||||||
| State Shared Revenue | 9,801.15 | ||||||||||||||
| MILL RATES 2008 | State Dept. of Revenue-Lottery | 7,691.60 | |||||||||||||
| State | 0.00017441 | State General Transportation Aid | 34,542.96 | ||||||||||||
| County | 0.00673703 | ||||||||||||||
| Town | 0.00149749 | State Annual Aid-State Lands | 121.43 | ||||||||||||
| Pepin Area School | 0.01351024 | 0.02354522 | State 2 % Fire Dues | 870.85 | |||||||||||
| Chippewa Valley Tech. College | 0.00162605 | State DNR Forest-Managed Crops | 219.54 | ||||||||||||
| PILT 70.114 | 192.18 | ||||||||||||||
| Lottery Credit Rates | State - Exempt Comp. Aid | 3.00 | |||||||||||||
| Pepin Area School | 0.0131459 | 118.31 | State-Severance, Yield WD Tax | 7.93 | |||||||||||
| TOTAL | 53,450.64 | ||||||||||||||
| State School Levy Credit | 0.001697744 | ||||||||||||||
| Equalized Value First Dollar Credit | 0.0131459 | ||||||||||||||
| PEPIN COUNTY | |||||||||||||||
| Tax Levies | August Tax settlement (2007 tax roll) | 22,258.30 | |||||||||||||
| State | 6,601.17 | Pepin County Bridge Aid | 9,163.64 | ||||||||||||
| County | 254,987.33 | Gopher Bounty | 0.00 | ||||||||||||
| Town | 56,678.00 | Road sign grant | 0.00 | ||||||||||||
| Pepin Area School | 511,344.00 | Ag use penalty | 330.00 | ||||||||||||
| Chippewa Valley Tech. College | 61,543.68 | TOTAL | 31,751.94 | ||||||||||||
| Total General Property Taxes Levied | 891,154.18 | TOWN OF STOCKHOLM | |||||||||||||
| 2007 Tax Roll collection (January 2008) | 353,089.96 | ||||||||||||||
| SUMMARY OF GNERAL PROPERTY TAXES AND CREDITS | 2007 Tax overpayments | 830.26 | |||||||||||||
| Dog License Collected | 439.00 | ||||||||||||||
| Real Estate | Pers. Property | TOTAL | Dog License Late Fees | 25.00 | |||||||||||
| General Property Taxes | 888,438.86 | 2,715.48 | 891,154.34 | Liquor Lic. | 80.00 | ||||||||||
| School Levy Tax Credit | 64,061.50 | 195.80 | 64,257.30 | Private Drive Maintinance | 2,355.94 | ||||||||||
| Lottery and Gaming Credit | 8,281.70 | 118.31 | 8,400.01 | Driveway Permits | 0.00 | ||||||||||
| First Dollar Credit | 6,460.02 | 0.00 | 6,460.02 | Crushed Rock | 4,184.94 | ||||||||||
| Dust Control | 0.00 | ||||||||||||||
| Net Prop. Taxes to be collected | 809,635.64 | 2,401.37 | 812,037.01 | Interest Income Checking | 347.86 | ||||||||||
| Interest Income Money Market | 0.00 | ||||||||||||||
| Specials | 2008 Advanced Tax collection Dec. 2008 | 67,512.33 | |||||||||||||
| Forest Crop | 66.35 | TOTAL | 428,865.29 | ||||||||||||
| Managed Forest Lands | 2,431.16 | ||||||||||||||
| TOTAL RECEIPTS | 514,067.87 | ||||||||||||||
| Total Tax Collection | 893,651.85 | ||||||||||||||
| TAX SETTLEMENT PD. TO OTHERS | |||||||||||||||
| TOWN EXPENDITURES | Dog Lic. Pd to Treas | 23.80 | |||||||||||||
| TOWN BOARD | Dog Lic. Pd to Cty Clerk | 426.20 | |||||||||||||
| Roger Stewart - $35 Per Meeting | 490.00 | Pepin Area School | 216,180.00 | ||||||||||||
| Roger Stewart - Labor $10 Per Hr | 450.00 | Chippewa Valley Vo-tech | 29,951.72 | ||||||||||||
| Joey Edlin - $25 Per Meeting | 375.00 | State of Wisconsin | 4,605.22 | ||||||||||||
| Joey Edlin - Labor $10 Per Hr | 60.00 | Pepin County Treas. | 125,813.55 | ||||||||||||
| Lindsay Bergquist - $25 Per Meeting | 375.00 | Unlawful Taxation (Morgan) | 202.90 | ||||||||||||
| Lindsay Bergquist - $10 Per Hr. | 60.00 | Tax overpay | 830.26 | ||||||||||||
| Pat Scharr - Salary (2,500.00) | 2,500.00 | TOTAL | 378,033.65 | ||||||||||||
| Rent - Office | 600.00 | ||||||||||||||
| Sharon Stewart - Salary (1,500) | 1,500.00 | LOTTERY CREDITS | |||||||||||||
| Rent - Office | 600.00 | Pepin Area School | 4,107.47 | ||||||||||||
| TOTAL | 7,010.00 | Chippewa Valley Vo-tech | 569.09 | ||||||||||||
| State of WI | 61.33 | ||||||||||||||
| GENERAL GOVERNMENT | Pepin County Treas. | 2,386.94 | |||||||||||||
| WI Town's Assoc. Dues | 231.68 | TOTAL | 7,124.83 | ||||||||||||
| Pepin Cty Unit Dues | 50.00 | ||||||||||||||
| Meeting Place Rent | 380.00 | PEPIN COUNTY TREASURER | |||||||||||||
| General Office | 1,450.65 | 20% Forest Crop/Managed Forest | 43.91 | ||||||||||||
| Horton Insurance Public & Gen | 2,662.00 | County portion on PILT 70.114 | 175.33 | ||||||||||||
| Election Exp. | 848.16 | ||||||||||||||
| Election Workers | 1,216.96 | 20% Severance Yield W/d tax | 1.59 | ||||||||||||
| Assessor - Galen Seipel | 4,195.47 | TOTAL | 220.83 | ||||||||||||
| WI Dept. of Rev. - MFG Assessment Fee | 0.00 | ||||||||||||||
| Quarterly 941 (Medicare & SS) | 444.46 | TOTAL EXPENSES | 484,117.16 | ||||||||||||
| WMCA Dues | 45.00 | ||||||||||||||
| Comprehensive Planning | 992.03 | ||||||||||||||
| TOTAL | 12,516.41 | ||||||||||||||
| Cash on hand Jan. 01, 2008 | 48,824.48 | ||||||||||||||
| PUBLIC (HEALTH, SAFETY & WORKS) | Total Receipts | 514,067.87 | |||||||||||||
| Gopher Bounty | 0.00 | Less Total Expenses | 484,117.16 | ||||||||||||
| Maiden Rock Ambulance | 1,575.00 | BALANCE | 78,775.19 | ||||||||||||
| Lund Fire Dept. (Dues) | 870.85 | Balance Checking December 31, 2008 | 78,775.19 | ||||||||||||
| Lund Fire Dept. (op) | 6,299.50 | Balance Money Market December 31, 2007 | 0.00 | ||||||||||||
| Lund Fire Dept. building | 5,395.40 | BALANCE | 48,824.48 | ||||||||||||
| First Reponders | 150.00 | ||||||||||||||
| Mileage | 265.95 | ||||||||||||||
| Crushed Rock | 0.00 | ||||||||||||||
| Dust Control | 0.00 | ||||||||||||||
| Machine Hire | 140.00 | TOWN OF STOCKHOLM | |||||||||||||
| Pepin County Highway Dept.(Const & Maint) | 46,187.46 | Pat Scharr, Clerk | |||||||||||||
| Bridge Work | 18,327.28 | N2494 Cty Rd JJ | |||||||||||||
| Stockholm, WI 54769 | |||||||||||||||
| TOTAL | 79,211.44 | 715-448-2146 | |||||||||||||