| 2018 | 2017 | |
| Revenue & Other Income Realized: | ||
| Amount to be Raised by Taxation | $ 1,352,343.81 | $ 1,345,833.37 |
| Added & Omitted Levy | 3,060.74 | 6,915.51 |
| Miscellaneous Revenue Not Anticipated | 31,541.12 | 19,867.43 |
| Total Revenue & Other Income Realized | 1,386,945.67 | 1,372,616.31 |
| Expenditures: | ||
| Development of Lands for Recreation & Conservation | B-3 | 5,830.59 |
| Debt Service | B-3 | 756,900.00 |
| Total Expenditures | 762,730.59 | 791,530.75 |
| Statutory Excess to Fund Balance | 624,215.08 | 581,085.56 |
| Fund Balance January 1 | B | 4,172,884.03 |
| Balance December 31 | B | $ 4,797,099.11 |
26