|
CITY OF LINO LAKES
<br />2014 ADOPTED GENERAL FUND REVENUE
<br />Account Actual Actual Budget Adopted Increase/
<br />Number 2011 2012 2013 2014 Decrease
<br />Non - Business Licenses and Permits
<br />Building Permits 101 - 3250 -000 126,839 124,728 150,000 179,000 19.33%
<br />Plan Inspection Fees 101 - 3251 -000 63,735 64,411 70,000 101,000 44.29%
<br />Erosion Control Permits 101 - 3252 -000 5,100 4,050 5,000 7,800 56.00%
<br />Plumbing Permits 101 - 3253 -000 10,232 9,507 10,000 10,000 0.00%
<br />Mechanical Permits 101 - 3254 -000 14,601 14,343 17,000 20,000 17.65%
<br />Septic Plumbing Permit 101 - 3255 -000 3,850 3,140 4,000 3,000 (25.00 %)
<br />Septic System Permit 101 - 3256 -000 3,850 2,850 4,000 3,000 (25.00 %)
<br />Fence Permit 101- 3259 -000 1,500 1,310 1,500 1,500 0.00%
<br />Dog License 101 - 3260 -000 1,499 1,797 1,500 1,500 0.00%
<br />Sign Permit 101 - 3262 -000 1,463 910 1,500 1,500 0.00%
<br />Road Overweight Permit 101 - 3263 -000 100 60 500 500 0.00%
<br />Underground Utility Permit 101- 3264 -000 1,050 450 1,000 1,000 0.00%
<br />Miscellaneous Permits 101 - 3266 -000 1,365 1,775 1,500 2,000 33.33%
<br />235,184 229,331 267,500 331,800 24.04%
<br />Charges for Services
<br />Land Use Fee 101 - 3265 -000 1,400 920 1,500 1,500 0.00%
<br />Sale of Supplies 101 - 3404 -000 11 790 100 100 0.00%
<br />Assessment Searches 101- 3405 -000 480 940 500 500 0.00%
<br />Election Filing Fees 101- 3409 -000 40 0 0 0 "'
<br />Return Check Fee 101- 3413 -000 90 30 0 0
<br />Materials for Resale 101 - 3416 -000 0 886 0 0
<br />Aerial Map Fee 101- 3417 -000 90 10,530 5,000 5,000 0.00%
<br />Public Works Fees 101 - 3433 -000 3,292 3,003 3,000 3,000 0.00%
<br />Other Park Revenues 101 - 3470 -000 0 5,882 0 0 "'
<br />Other Recreation Fees 101 - 3472 -000 0 0 10,000 10,000 0.00%
<br />Public Safety
<br />Police Reports
<br />Police Other Revenues
<br />Common Space Revenues
<br />101- 3420 -000
<br />101 - 3422 -000
<br />101 - 3423 -000
<br />5,403 22,981 20,100 20,100 0.00%
<br />1,487 1,409 1,500 1,500 0.00%
<br />290,821 221,212 150,000 150,000 0.00%
<br />14,500 13,595 14,000 0 (100.00 %)
<br />306,808 236,216 165,500 151,500 (8.46 %)
<br />Municipal Fines
<br />Fines & Forfeits 101 - 3510 -000 99,542 105,889 110,000 110,000 0.00%
<br />ACE Fees 101 - 3511 -000 54,478 49,767 30,000 30,000
<br />Driving Diversion Program (DDP) 101 - 3512 -000 0 300 0 500 "'
<br />154,020 155,956 140,000 140,500 0.36%
<br />Investments
<br />Interest on Investments 101 - 3620 -000 54,390 38,603 40,000 30,000 (25.00 %)
<br />54,390 38,603 40,000 30,000 (25.00 %)
<br />C-4
<br />
|