|
0.usiness Licenses and Permits
<br />Building Permits 101 - 3250 -000 425,000 470,000 480,000 490,000 500,000 510,000
<br />Plan Inspection Fees 101 - 3251 -000 245,000 282,000 288,000 294,000 300,000 306,000
<br />Electrical Permits 101 - 3252 -000 0 0 0 0 0 0
<br />Plumbing Permits 101 - 3253 -000 33,000 33,000 35,000 36,000 37,000 38,000
<br />Mechanical Permits 101 - 3254 -000 25,000 30,000 33,000 34,000 35,000 36,000
<br />Septic Plumbing Permit 101 - 3255 -000 2,500 2,500 2,500 2,500 2,500 2,500
<br />Septic System Permit 101 - 3256 -000 2,500 2,500 2,500 2,500 2,500 2,500
<br />Fence Permit 101 - 3259 -000 2,000 2,400 2,400 2,400 2,400 2,400
<br />Dog License 101 - 3260 -000 2,000 2,000 2,000 2,000 2,000 2,000
<br />Sign Permit 101 - 3262 -000 1,000 1,000 1,000 1,000 1,000 1,000
<br />Road Overweight Permit 101 - 3263 -000 1,500 1,500 1,500 1,500 1,500 1,500
<br />Underground Utility Permit 101 - 3264 -000 1,500 1,500 1,500 1,500 1,500 1,500
<br />Miscellaeous Permits 101- 3266 -000 250 250 250 250 250 250
<br />741,250 828,650 849,650 867,650 885,650 903,650
<br />CITY OF LINO LAKES
<br />FIVE -YEAR GENERAL FUND REVENUE PLAN
<br />2006 - 2010
<br />Account Adopted Proposed Estimate Estimate Estimate Estimate
<br />Number 2005 2006 2007 2008 2009 2010
<br />Charges for Services
<br />Land Use Fee 101- 3265 -000 2,500 2,500 2,500 2,500 2,500 2,500
<br />Sale of Supplies 101 - 3404 -000 1,500 1,000 500 500 500 500
<br />Assessment Searches 101 - 3405 -000 1,500 1,500 1,500 1,500 1,500 1,500
<br />Election Filing Fees 101 - 3409 -000 0 0 0 0 0 0
<br />Return Check Fee 101 - 3413 -000 0 0 0 0 0 0
<br />Materials for Resale 101- 3416 -000 0 0 0 0 0 0
<br />Aerial Map Fee 101- 3417 -000 10,000 12,000 12,000 12,000 12,000 12,000
<br />Public Works Fees 101 - 3433 -000 3,000 3,000 3,000 3,000 3,000 3,000
<br />Other Recreation Fees 101- 3472 -000 0 0 0 0 0
<br />III18,500 20,000 19,500 19,500 19,500 19,500
<br />Public Safety
<br />Police Reports 101 - 3420 -000 1,000 1,000 1,000 1,000 1,000 1,000
<br />Police Other Revenues 101 - 3422 -000 80,000 85,000 85,000 85,000 85,000 85,000
<br />Common Space Revenues 101 - 3423 -000 22,000 22,000 22,000 22,000 22,000 22,000
<br />103,000 108,000 108,000 108,000 108,000 108,000
<br />Municipal Fines
<br />Fines & Forfeits
<br />101 - 3510 -000
<br />100,000 110,000 110,000 110,000 115,000 115,000
<br />100,000 110,000 110,000 110,000 115,000 115,000
<br />Investments
<br />Interest on Investments 101 - 3620 -000 65,000 80,000 85,000 90,000 95,000 100,000
<br />65,000 80,000 85,000 90,000 95,000 100,000
<br />
|