|
1993 BUDGET
<br />INCOME
<br />11991
<br />1992
<br />11993
<br />To Date
<br />11994 Budget
<br />Actual
<br />Actual
<br />Budget
<br />6130193
<br />Workspace
<br />General Property Taxes
<br />664,692
<br />564,068
<br />874,974
<br />1007,100
<br />Intergovernmental Revenue
<br />State Aids (FIACA)
<br />95.-179
<br />'118,863
<br />0
<br />MSA Maintenance
<br />40.4-69
<br />40,835
<br />41,000
<br />23,980
<br />14,000
<br />Police State Aid
<br />9,677
<br />9,894
<br />9,600
<br />0
<br />Fire State Aid
<br />14,904
<br />14,831
<br />15,000
<br />16,000
<br />Gravel Tax
<br />2,907
<br />3,734
<br />4,000
<br />4,000
<br />County Rental
<br />1,038
<br />1,296
<br />1,000
<br />1'000
<br />Compost
<br />7,266
<br />13,705
<br />13,000
<br />12,040
<br />14,000
<br />Recycling
<br />21,168
<br />23,593
<br />2-1,200
<br />22,300
<br />Others
<br />'188
<br />8,120
<br />6,000
<br />Total
<br />192,696
<br />234,1360
<br />109,700
<br />36,020
<br />70,300
<br />Licenser & Permits
<br />80,470
<br />81,837
<br />81,886
<br />41,437
<br />83,000
<br />City Charges
<br />Ballfield Lights
<br />105
<br />75
<br />200
<br />115
<br />100
<br />Sale of Copies & Books
<br />6116
<br />48
<br />600
<br />984
<br />1,000
<br />Assessment Searches
<br />1'080
<br />1,8.15
<br />2,000
<br />496
<br />I'm
<br />Sub -Div. & Rezoning
<br />6,900
<br />460
<br />4,000
<br />150
<br />4,000
<br />Others
<br />121
<br />4,246
<br />2,000
<br />-
<br />Total
<br />7,821
<br />6,634
<br />8,700
<br />1,644
<br />6,200
<br />Police Finer,
<br />'14,669
<br />18,671
<br />20,000
<br />9,173
<br />20,000
<br />Interest on Investments
<br />36,262
<br />34,757
<br />25,000
<br />12,234
<br />26,000
<br />Miscellaneous
<br />22,842
<br />14,827
<br />16,000
<br />6,796
<br />16,000
<br />TOTAL INCOME
<br />GENERALFUND
<br />919,352
<br />9654
<br />1,135,269
<br />10�6,304
<br />1226 60
<br />BUDGET % INCREASE
<br />3.95%
<br />22.19%
<br />8.05%
<br />Page 1
<br />
|