Sarcoxie Township Board
Fire Profit & Loss
| 2025 | Sep 26 | YTD 2026 | |||||||
| Ordinary Revenue/Expense | |||||||||
| Revenue | |||||||||
| Other Receipts | 100.00 | 0.00 | 100.00 | ||||||
| Interest - Fire Dept funds | 2,486.12 | 191.20 | 1,868.26 | ||||||
| Tax Receipts | 59,138.78 | 3,678.82 | 59,930.09 | ||||||
| Total Revenue | 61,724.90 | 3,870.02 | 61,898.35 | ||||||
| Expense | |||||||||
| Administrative Expenses | |||||||||
| Telephone & Internet | 779.40 | 64.95 | 584.55 | ||||||
| Office Supplies | 390.98 | 117.00 | 117.00 | ||||||
| Pumper Truck Purchase Expenses | 92.27 | 0.00 | 0.00 | ||||||
| Insurance | 10,213.00 | 0.00 | 10,941.00 | ||||||
| Total Administrative Expenses | 11,475.65 | 181.95 | 11,642.55 | ||||||
| Utilities | |||||||||
| Water | |||||||||
| 21st Street Station | 463.60 | 38.00 | 355.00 | ||||||
| 37th Street Station | 443.00 | 38.00 | 341.00 | ||||||
| Total Water | 906.60 | 76.00 | 696.00 | ||||||
| Electricity | |||||||||
| Electric @ 21st Street Station | 1,838.95 | 185.31 | 1,409.54 | ||||||
| Electric @ 37th Street Station | 916.64 | 76.97 | 591.44 | ||||||
| Total Electricity | 2,755.59 | 262.28 | 2,000.98 | ||||||
| Propane | 3,024.35 | 2,306.43 | 2,306.43 | ||||||
| Total Utilities | 6,686.54 | 2,644.71 | 5,003.41 | ||||||
| Equipment | 0.00 | 0.00 | 0.00 | ||||||
| Supplies | 0.00 | 0.00 | 0.00 | ||||||
| Building Maintenance | 3,269.72 | 1,799.00 | |||||||
| Truck Fuel | 4,486.11 | 672.02 | 4,541.50 | ||||||
| Truck Maintenance | 2,375.66 | 0.00 | 3,010.50 | ||||||
| Equipt Maintenance & Fuel | 1,275.86 | 39.30 | 39.30 | ||||||
| Training/Certification | 1,991.84 | 412.42 | 1,371.60 | ||||||
| Miscellaneous Other | 4,660.00 | 0.00 | 2,810.00 | ||||||
| Total Expense | 36,221.38 | 3,950.40 | 30,217.86 | ||||||
| Change in Net Ordinary Assets | 25,503.52 | -80.38 | 31,680.49 | ||||||
| Slide-In Grant (2025/26) | |||||||||
| Funds Received (10-Dec-2025) | 54,364.00 | 0.00 | 54,364.00 | ||||||
| Slide-in expenses | 0.00 | 0.00 | 47,573.80 | ||||||
| Grant Balance Remaining | 54,364.00 | 0.00 | 6,790.20 | ||||||
| Special Equipment Revenue/Expense | |||||||||
| Spec Equip Revenue | |||||||||
| Interest - Spec Equip CDs | 492.95 | 0.00 | 318.77 | ||||||
| Interest - Spec Equipt Acct | 6,840.15 | 398.85 | 4,474.71 | ||||||
| Total Spec Equip Revenue | 7,333.10 | 398.85 | 4,793.48 | ||||||
| Special Equipt Expenses | |||||||||
| Equipment Purchase | |||||||||
| Truck #451 replacement | 0.00 | 0.00 | 62,694.17 | ||||||
| Truck #436 | 144,664.00 | 0.00 | 3,137.67 | ||||||
| Equipment Purchase - Other | 0.00 | 0.00 | 0.00 | ||||||
| Total Special Equipt Expenses | 144,664.00 | 0.00 | 65,831.84 | ||||||
| Net Change in Special Equipt Net Assets | -137,330.90 | 398.85 | -61,038.36 | ||||||
| Change in Net Assets | -57,463.38 | 318.47 | -76,931.67 | ||||||