|
INCOME
<br />General Property Taxes
<br />Intereovernmental Revenue
<br />1987
<br />Actual
<br />$ 410,966
<br />CITY OF LAKE ELMO
<br />1988
<br />Actual
<br />$ 492,614
<br />1989
<br />Actual
<br />$. 463, 572
<br />1990
<br />Budget
<br />$ 652,930
<br />9/30/90
<br />to Date
<br />$ 334,936
<br />1991
<br />Budget
<br />$ 679,756
<br />State Aids
<br />118,863
<br />118,862
<br />179,344
<br />13,196
<br />5,242
<br />454
<br />MSA Maintenance
<br />13,380
<br />35,652
<br />44,099
<br />44,000
<br />38,094
<br />44,000
<br />Police State Aid
<br />8,150
<br />8,686
<br />8,823
<br />9,500
<br />-0-
<br />9,500
<br />Fire State Aid
<br />13,373
<br />13,892
<br />14,230.
<br />15,300
<br />14,227
<br />15,300
<br />Surcharge Rebate
<br />2,512
<br />137
<br />2,521
<br />-0-''
<br />-0-
<br />3,000
<br />Gravel Tax
<br />4,096
<br />2,848
<br />3,165
<br />3,000
<br />995
<br />3,000
<br />Park Rental (County)
<br />1,682
<br />964
<br />1,330
<br />1,000
<br />-0-
<br />1,500
<br />Compost
<br />8,897
<br />26,031
<br />16,259
<br />8,000
<br />11,709
<br />22,050
<br />Others
<br />12 849
<br />7 521
<br />1,822
<br />7 500
<br />3,728
<br />3,500
<br />Total
<br />$0�
<br />214, 593
<br />�1, 59-5
<br />�O1 92
<br />73,995
<br />102, 304
<br />Licenses & Permits
<br />Liquor
<br />4,190
<br />4,140
<br />4,240
<br />4,140
<br />-0-
<br />5,940
<br />Waste Haulers
<br />125
<br />125
<br />50
<br />125
<br />150
<br />175
<br />General Contractors
<br />1,600
<br />1,425
<br />1,300
<br />1,500
<br />1,135
<br />1,800
<br />Sewer Installers
<br />550
<br />625
<br />775
<br />1,000
<br />500
<br />1,100
<br />Heating Contractors
<br />700
<br />875
<br />785
<br />1,000
<br />500
<br />1,100
<br />Blacktopping
<br />25
<br />25
<br />25
<br />25
<br />35
<br />Dog License
<br />561
<br />630
<br />860
<br />700
<br />771
<br />2,000
<br />Building Permits
<br />48,768
<br />56,260
<br />60,681
<br />55,000
<br />41,847
<br />60,000
<br />Plumbing
<br />2,765
<br />2,715
<br />2,330
<br />21500
<br />1,475
<br />2,700
<br />Sewer It4,805
<br />4,125
<br />3,130
<br />4,100
<br />2,110
<br />4,500
<br />Heating it3,509
<br />4,305
<br />5,113
<br />4,300
<br />2,140
<br />4,500
<br />CUP's & Variances
<br />1,400
<br />600
<br />725
<br />1,500
<br />525
<br />21200
<br />Others
<br />642
<br />131
<br />195
<br />300
<br />160
<br />200
<br />Total
<br />69,615
<br />751981
<br />80,209
<br />-76--,190
<br />51,338
<br />86,250
<br />me
<br />
|