VILLAGE OF HUNTLEY Analysis <strong>of</strong> Major Revenue Sources Property Tax This revenue is derived from a tax levy on assessed real estate valuations within the corporate limits <strong>of</strong> the <strong>Village</strong> <strong>of</strong> <strong>Huntley</strong>. Property tax revenues are received from the end <strong>of</strong> May 2008 through the end <strong>of</strong> November 2008. The McHenry County <strong>and</strong> Kane County Treasurers are responsible for collecting <strong>and</strong> remitting the taxes to the <strong>Village</strong> throughout the year. This line item is budgeted conservatively based on estimates received from Township Assessors as the actual tax levy amounts are not known at time <strong>of</strong> budget approval. The 2008 EAV (equalized assessed valuation) is currently estimated to be $923,553,340 which is an increase <strong>of</strong> $158,291,457 from the 2007 EAV. Property Tax Revenue History $3,500,000 $3,000,000 $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 $0 2005 Actual 2006 Actual 2007 Actual 2008 <strong>Budget</strong> <strong>2009</strong> <strong>Budget</strong> <strong>Village</strong> <strong>of</strong> <strong>Huntley</strong> EAV History 1,000,000,000 900,000,000 800,000,000 700,000,000 600,000,000 500,000,000 400,000,000 300,000,000 200,000,000 100,000,000 0 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 37
VILLAGE OF HUNTLEY Sales Tax Effective April 1, 2008 the sales tax rate increased from 6.5% to 7%. Sales tax is collected on all retail sales within the <strong>Village</strong>. Collections <strong>and</strong> distributions are in arrears. The <strong>Village</strong>’s share <strong>of</strong> the sales tax revenue is 1%. The <strong>Village</strong> budgets conservatively due to the economic factors involved in the receipt <strong>of</strong> sales tax. Sales Tax Revenue History $1,800,000 $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 $0 2004 Actual 2005 Actual 2006 Actual 2007 Actual 2008 <strong>Budget</strong> <strong>2009</strong> <strong>Budget</strong> State Shared Tax Revenues State shared revenues are comprised <strong>of</strong> Local Use Tax <strong>and</strong> Income Tax which are all based on the <strong>Village</strong>’s <strong>of</strong>ficial population <strong>of</strong> 16,719 (2005 Special Census) <strong>and</strong> Replacement Tax which is collected from corporations, trusts <strong>and</strong> public utilities. The <strong>Village</strong> will complete a new Special Census at the end <strong>of</strong> 2008 which will increase the State Shared Revenues mid-year <strong>2009</strong>. Current estimated population is budgeted at 22,000 residents. State Shared Tax Revenue History $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 $0 2005 Actual 2006 Actual 2007 Actual 2008 <strong>Budget</strong> <strong>2009</strong> <strong>Budget</strong> 38
- Page 1 and 2: VILLAGE OF HUNTLEY, ILLINOIS ANNUAL
- Page 3: VILLAGE OF HUNTLEY Public Works Dep
- Page 7 and 8: Budget Format The annual budget doc
- Page 9 and 10: new single-family detached permits,
- Page 11 and 12: . The Village entered into an Inter
- Page 13 and 14: 17) The Board of Trustees accepted
- Page 15 and 16: Economic Outlook for FY2009 Budget
- Page 17 and 18: FY2009 General Operating Fund Summa
- Page 19 and 20: FY2009 Utility (Water & Sewer) Oper
- Page 21 and 22: 16) Repainting of Water Tower No. 2
- Page 23 and 24: 34) Continuation of the CALEA Certi
- Page 25 and 26: VILLAGE OF HUNTLEY PRINCIPAL OFFICI
- Page 27 and 28: Village of Huntley PERSONNEL / STAF
- Page 29 and 30: Village of Huntley In summary, if H
- Page 31 and 32: VILLAGE OF HUNTLEY 6. The annual bu
- Page 33 and 34: VILLAGE OF HUNTLEY due before Decem
- Page 35 and 36: B. Tax Increment Financing Bond VIL
- Page 37 and 38: VILLAGE OF HUNTLEY The bonds were r
- Page 39 and 40: Village of Huntley BUDGET PROCESS I
- Page 41: VILLAGE OF HUNTLEY ALL FUNDS REVENU
- Page 45 and 46: PERSONNEL SERVICES 7,836,112 INTERF
- Page 47 and 48: Village of Huntley SUMMARY OF FUNDS
- Page 49 and 50: Village of Huntley MOTOR FUEL TAX F
- Page 51 and 52: VILLAGE OF HUNTLEY ALL FUNDS COMBIN
- Page 53 and 54: VILLAGE OF HUNTLEY CAPITAL PROJECT
- Page 55 and 56: VILLAGE OF HUNTLEY ENTERPRISE FUNDS
- Page 57 and 58: VILLAGE OF HUNTLEY BUDGET HISTORY F
- Page 59 and 60: FYE 12/31/05 FYE 12/31/06 FYE 12/31
- Page 61 and 62: PROPERTY TAX 2,992,000 SALES TAX 1,
- Page 63 and 64: VILLAGE OF HUNTLEY LEGISLATIVE DEPA
- Page 65 and 66: VILLAGE OF HUNTLEY - GENERAL FUND L
- Page 67 and 68: VILLAGE OF HUNTLEY • To focus on
- Page 69 and 70: VILLAGE MANAGER’S OFFICE FY2009 V
- Page 71 and 72: VILLAGE OF HUNTLEY FINANCE AND HUMA
- Page 73 and 74: VILLAGE OF HUNTLEY FINANCE AND HUMA
- Page 75 and 76: VILLAGE OF HUNTLEY - GENERAL FUND F
- Page 77 and 78: VILLAGE OF HUNTLEY Performance Indi
- Page 79 and 80: PUBLIC WORKS DIRECTOR Administrativ
- Page 81 and 82: VILLAGE OF HUNTLEY POLICE DEPARTMEN
- Page 83 and 84: VILLAGE OF HUNTLEY POLICE DEPARTMEN
- Page 85 and 86: VILLAGE OF HUNTLEY PUBLIC WORKS DEP
- Page 87 and 88: VILLAGE OF HUNTLEY PUBLIC WORKS DEP
- Page 89 and 90: VILLAGE OF HUNTLEY - GENERAL FUND S
- Page 91 and 92: VILLAGE OF HUNTLEY General • Part
- Page 93 and 94:
ENGINEERING DEPARTMENT FY2009 VILLA
- Page 95 and 96:
VILLAGE OF HUNTLEY DEVELOPMENT SERV
- Page 97 and 98:
VILLAGE OF HUNTLEY DEVELOPMENT SERV
- Page 99 and 100:
VILLAGE OF HUNTLEY - GENERAL FUND D
- Page 101 and 102:
VILLAGE OF HUNTLEY - GENERAL FUND I
- Page 103 and 104:
VILLAGE OF HUNTLEY CAPITAL PROJECTS
- Page 105 and 106:
PUBLIC WORKS DEPARTMENT - UTILITIES
- Page 107 and 108:
VILLAGE OF HUNTLEY WATER OPERATING
- Page 109 and 110:
VILLAGE OF HUNTLEY WATER CAPITAL DE
- Page 111 and 112:
VILLAGE OF HUNTLEY WATER EQUIPMENT
- Page 113 and 114:
VILLAGE OF HUNTLEY PUBLIC WORKS DEP
- Page 115 and 116:
VILLAGE OF HUNTLEY SEWER OPERATING
- Page 117 and 118:
VILLAGE OF HUNTLEY SEWER CAPITAL DE
- Page 119 and 120:
VILLAGE OF HUNTLEY SEWER EQUIPMENT
- Page 121 and 122:
VILLAGE OF HUNTLEY DRUG ENFORCEMENT
- Page 123 and 124:
VILLAGE OF HUNTLEY TOLLWAY / INTERC
- Page 125 and 126:
VILLAGE OF HUNTLEY TOLLWAY/INTERCHA
- Page 127 and 128:
VILLAGE OF HUNTLEY STREET IMPROVEME
- Page 129 and 130:
VILLAGE OF HUNTLEY MUNICIPAL BUILDI
- Page 131 and 132:
VILLAGE OF HUNTLEY MOTOR FUEL TAX F
- Page 133 and 134:
VILLAGE OF HUNTLEY ROAD & BRIDGE FU
- Page 135 and 136:
VILLAGE OF HUNTLEY CEMETERY FUND AC
- Page 137 and 138:
VILLAGE OF HUNTLEY PUBLIC LIABILITY
- Page 139 and 140:
VILLAGE OF HUNTLEY EQUIPMENT REPLAC
- Page 141 and 142:
VILLAGE OF HUNTLEY SPECIAL SERVICE
- Page 143 and 144:
VILLAGE OF HUNTLEY POLICE PENSION F
- Page 145 and 146:
Assessed Valuation Asset A valuatio
- Page 147 and 148:
Expenditures Expenses Fiduciary Fun
- Page 149 and 150:
McHenry County Municipal Risk Manag
- Page 151 and 152:
Less Capital outlay function (2,758
- Page 153 and 154:
VILLAGE OF HUNTLEY, ILLINOIS FULL-T
- Page 155 and 156:
Village of Huntley, Illinois Demogr
- Page 157 and 158:
Village of Huntley, Illinois Princi
- Page 159:
VILLAGE OF HUNTLEY, ILLINOIS RATIOS