|
CITY OF MOUNDS VIEW, MINNESOTA
<br />Combined 2014 Budget All Funds
<br />Special Debt Capital
<br />Total
<br />Total
<br />General Revenue Service Projects
<br />Government Enterprise
<br />All
<br />Fund Funds Funds Funds
<br />Funds Funds
<br />Funds
<br />Revenues:
<br />Property taxes $
<br />3,773,212 5
<br />- S
<br />191,798 S
<br />300,000 b
<br />4,265,010
<br />S -
<br />$ 4,265,010
<br />Tax increments
<br />-
<br />1,876,634
<br />-
<br />-
<br />1,876,634
<br />-
<br />1,876,634
<br />All other taxes
<br />336,000
<br />116,000
<br />-
<br />253,000
<br />705,000
<br />-
<br />705,000
<br />Special assessments
<br />-
<br />-
<br />25,652
<br />20,000
<br />45,652
<br />50,000
<br />95,652
<br />Licenses & permits
<br />178,342
<br />-
<br />-
<br />-
<br />178,342
<br />-
<br />178,342
<br />Intergovernmental:
<br />State categorical aid
<br />286,671
<br />-
<br />-
<br />315,000
<br />601,671
<br />-
<br />601,671
<br />County grants
<br />-
<br />25,211
<br />-
<br />-
<br />25,211
<br />-
<br />25,211
<br />Other local govt.
<br />70,000
<br />21,216
<br />-
<br />-
<br />91,216
<br />-
<br />91,216
<br />Charges for services:
<br />Culture and recreation
<br />-
<br />206,090
<br />-
<br />-
<br />206,090
<br />-
<br />206,090
<br />Utility service charges
<br />-
<br />-
<br />-
<br />-
<br />-
<br />2,523,645
<br />2,523,645
<br />Miscellaneous
<br />20,215
<br />-
<br />-
<br />-
<br />20,215
<br />1,300
<br />21,515
<br />Fines
<br />39,300
<br />6,300
<br />-
<br />-
<br />45,600
<br />-
<br />45,600
<br />Investment income
<br />150,000
<br />12,050
<br />1,600
<br />84,000
<br />247,650
<br />57,300
<br />304,950
<br />Miscellaneous:
<br />Other
<br />250,716
<br />2,650
<br />6,000
<br />259,366
<br />259,366
<br />Total revenues S
<br />5,104,456 $
<br />2,266,151 S
<br />219,050 S
<br />978,000 $
<br />8,567,657
<br />S 2,632,245
<br />S 11,199,902
<br />
|