Sheridan Township - Dunn County

Revenue Budget 2012

Adopted 2011 10 mo. 2011

Proposed 2012

---------------------------

---------------------

-------------------

----------------------

Property Taxes

$156,000 $150,340 $157,995

Highway Aid

76,868 57,651 76,868

Shared Revenue

36,681 5,502 35,672

Forest Crop

7,000 6,707 7,000

Work Individuals

5,000 3,888 5,000

Dividends/Interest

1,000 461 700

Cemetery

500 300 600

Misc.

1,500 1,887 2,000

------------ ------------ ------------

Totals

$284,549 $226,737 $285,835


Expenditures

Adopted 2011 10 mo. 2011

Proposed 2012

---------------------------

---------------------

-------------------

----------------------

General Government

    Town Board

5,500 5,500 6,000

    Clerk

7,500 9,472 6,000

    Treasurer

3,250 2,823 3,300

    Assessor

5,000 4,249 4,500

Highways

205,000 92,367 146,652

Hall and Shed

8,500 31,316 70,000

Fire

12,750 12,933 13,000

Ambulance

4,100 4,450 4,600

Solid Waste

10,158 10,163 8,733

Insurance

5,000 4,775 5,000

Cemetery

3,500 3,580 3,750

Election

2,500 1,725 2,500

Maintenance

10,000 0 10,000

Misc

1,791 1,681 1,800

------------ ------------ ------------

Totals

$284,549 $185,062 $285,835