|
CITY OF LINO LAKES
<br />2013 PROPOSED GENERAL FUND REVENUE
<br />Staff Council
<br />Account Actual Actual Budget YTD Proposed Adopted Increase/
<br />Number 2010 2011 2012 2012 2013 2013 Decrease
<br />Administrative Charges
<br />Administrative Charge - Bonds 101- 3490 -000 0 0 0 0 0 0
<br />Investment Management Charge 101- 3494 -000 50,000 50,000 50,000 0 50,000 50,000 0.00%
<br />Administrative Charge - Escrows 101- 3493 -000 0 0 0 0 0 0 ""
<br />Administrative Charge - TIF 101- 3491 -000 0 0 0 0 0 0
<br />Engineering /Planning Charges 101- 3492 -000 14,148 5,048 8,000 5,692 8,000 8,000 0.00%
<br />64,148 55,048 58,000 5,692 58,000 58,000 0.00%
<br />Miscellaneous
<br />Use of Fund Reserves
<br />Transfer From Other Funds
<br />Circle Pines Gas Franchise
<br />Other Solid Waste
<br />SAC /Surcharge Fee
<br />Building Rentals
<br />Gambling Ordinance Funding
<br />Donations
<br />Other Grants (Non -govt)
<br />Refunds & Reimbursements
<br />Tree Refunds - Escrows
<br />Cable TV
<br />Miscellaneous Revenue
<br />Sale of Fixed Assets
<br />0 -0 268,183 0 445,369 131,566 (50.94 %)
<br />101- 3920 -000 0 0 0 0 0 0 "'
<br />101- 3350 -000 93,991 91,203 110,000 786 90,000 0 (100.00 %)
<br />101- 3361 -000 4,153 4,392 4,000- 2,902 4,000 4,000 0.00%
<br />101- 3414 -000 977 1,178 1,000 338 1,000 1,000 0.00%
<br />101- 3640 -000 0 0 0 0 0 0 ""
<br />101 - 3710 -000 0 0 0 0 0 0 "'
<br />101 - 3720 -000 176 250 5,000 2,100 5,000 5,000 0.00%
<br />101 - 3725 -000 0 0 0 0 0 0 "`
<br />101- 3730 -000 26.841 33,186 20,000 25,668 25,000 25,000 25.00%
<br />101- 3631 -000 0 0 0 0 0 0 *"
<br />101 -3630 -000 56,934 57,915 48,750 48,824 37,500 37,500 (23.08 %)
<br />101- 3810 -000 1,741 607 1,000 1,025 1,000 1,000 0.00%
<br />101- 3910 -000 0 0 0 0 0 0 "`
<br />184,813 188,731 457;933- 81,643 608,869 205,066 (55.22 %)
<br />Total Revenues 9,233,492 9,19-1,952 9,167,602 3,619,044
<br />9,162,438
<br />8,768,635
<br />(4.35 %)
<br />9,162,438
<br />R-4
<br />
|