Laserfiche WebLink
City of Orono <br />2020 Revenue Budget Summary <br />City of Orono - 2020 Budget Page 24 <br />Percentage <br />2018 <br />Y -T -D <br />2019 <br />2020 <br />Increase <br />Revenue Source <br />Actual <br />Oct 31,2019 <br />Budget <br />Budget <br />(Decrease) <br />Utility Penalties <br />1,920 <br />2,260 <br />2,000 <br />2,000 <br />0.0% <br />Miscellaneous Revenue <br />4,488 <br />7,865 <br />3,000 <br />4,700 <br />56.7% <br />Convenience Fee <br />- <br />948 <br />- <br />- <br />N/A <br />Rent Income <br />5,400 <br />4,500 <br />5,400 <br />5,400 <br />0.0% <br />Contributions & donations <br />2,517 <br />3,855 <br />- <br />- <br />N/A <br />Refunds & Reimbursements <br />20,376 <br />4,890 <br />500 <br />3,000 <br />500.0% <br />Sale of Equipment <br />33,097 <br />28,905 <br />15,000 <br />20,000 <br />33.3% <br />Cash Over/Short <br />- <br />(1) <br />- <br />- <br />N/A <br />Filing fees-elections/plats <br />1,056 <br />- <br />4,000 <br />3,000 <br />-25.0% <br />Total Miscellaneous Revenue <br />68,855 <br />53,222 <br />29,900 <br />38,100 <br />27.4% <br />Total Revenue <br />8,898,357 <br />6,654,899 <br />8,581,280 <br />9,143,200 <br />6.5% <br />City of Orono - 2020 Budget Page 24 <br />