Laserfiche WebLink
City of Orono <br />2020 Revenue Budget Summary <br />15 <br />Percentage <br />2018 <br />Y -T -D <br />2019 <br />2020 <br />Increase <br />Increase <br />Revenue Source <br />Actual <br />Jul 31,2019 <br />Budget <br />Budget <br />(Decrease) <br />(Decrease) <br />Utility Penalties <br />1,920 <br />- <br />2,000 <br />2,000 <br />- <br />0.0% <br />Miscellaneous Revenue <br />4,488 <br />3,457 <br />3,000 <br />4,700 <br />1,700 <br />56.7% <br />Rent Income <br />5,400 <br />3,600 <br />5,400 <br />5,400 <br />- <br />0.0% <br />Contributions & donations <br />2,517 <br />2,500 <br />- <br />- <br />- <br />N/A <br />Refunds & Reimbursements <br />20,376 <br />3,111 <br />500 <br />3,000 <br />2,500 <br />500.0% <br />Sale of Equipment <br />33,097 <br />25,577 <br />15,000 <br />20,000 <br />5,000 <br />33.3% <br />Cash Over/Short <br />- <br />(1) <br />- <br />- <br />- <br />N/A <br />Filing fees-elections/plats <br />1,056 <br />413 <br />4,000 <br />3,000 <br />(1,000) <br />-25.0% <br />Total Miscellaneous Revenue <br />68,855 <br />38,657 <br />29,900 <br />38,100 <br />8,200 <br />27.4% <br />Total Revenue <br />8,878,504 <br />5,598,879 <br />8,577,280 <br />9,143,100 <br />565,820 <br />6.6% <br />15 <br />