|
City of Orono
<br /> General Fund Revenues
<br /> For 2010 '
<br /> 2011 2011
<br /> 2008 YTD 2009 2010 2011 $ Increase % Increase
<br /> Revenue Source Actual 11/23/2009 Budqet Budqet Buduet (Decrease) (Decrease) -
<br /> Property Taxes 3,335,892 1,838,903 3,857,430 3,887,430 4,033,208 145,778 3.7%
<br /> MVHC Offset 0 0
<br /> Total Taxes 3,335,892 1,838,903 3,857,430 3,887,430 4,033,208 145,778 3.7%
<br /> Beer�Liquor Licenses 4,900 1,625 6,500 6,500 5,000 -1,500 -23.1%
<br /> Cigarette Licenses 900 1,000 1,100 1,000 1,000 0 0.0%
<br /> Commercial Dock Licenses 0 0 0 0 0 0 --
<br /> Septic Licenses 15 0 0 0 0 0 --
<br /> Garbage Hauler Licenses 750 1,185 650 1,000 1,000 0 0.0%
<br /> Oog Licenses 6,978 7,416 4,000 6,000 6,500 500 8.3°/a
<br /> Other Business Licenses 970 4,319 1,500 1,500 1,500 0 0.0%
<br /> Total Businees Licenses 14,513 15,545 13,750 16,000 15,000 -1,000 -6.3%
<br /> Building Permits 298,433 148,569 267,750 205,000 225,000 20,000 9.8%
<br /> General Permits 42,769 27,991 40,000 35,000 38,500 3,500 10.0%
<br /> Other Permits 20,658 9,573 22,000 15,000 16,500 1,500 10.0%
<br /> Total Permits 361,860 186,133 329,750 255,000 280,000 25,000 9.8%
<br /> Federal Grant-Emerg.Prep. 0 0 0 0 0 0 -
<br /> HACA Aid/MVC 20,928 0 0 0 0 0 -
<br /> Police Training Reimbursement 7,638 0 7,600 7,600 7,600 0 0.0%
<br /> Police State Aid 139,962 119,000 130,000 120,000 120,000 0 0.0%
<br /> PERA State Aid 7,219 7,200 7,220 7,220 7,220 0 0.0%
<br /> State Grants/Aids-Other 4,276 12,820 0 0 0 0 -
<br /> MSA-Streets 78,277 26,591 60,000 55,000 55,000 0 0.0%
<br /> County Grant-Recycling 40,339 24,277 25,000 25,000 25,000 0 0.0%
<br /> Aids/Grants from Other Govts. 1,716 0 0 0 0 0 -
<br /> Total Intergovernmental Revenue 300,355 189,888 229,820 214,820 214,820 0 0.0%
<br /> Plan Check 8 Site Exam Fees 159,791 95,570 150,000 120,000 125,000 5,000 4.2%
<br /> Conditional Use,Variance,&Subdivision 122,593 17,768 70,000 55,000 56,000 1,000 1.8%
<br /> Engineering/Legal Fees 292,117 26,865 120,000 68,870 70,000 1,130 1.6%
<br /> On-Site Septic Program Fees 52,050 54,890 55,000 55,000 60,000 5,000 9.1%
<br /> Recycling Program Fees 68,805 62,192 73,500 75,000 80,000 5,000 6.7%
<br /> Contracted Public Works Services 0 1,150 1,200 1,200 1,200 0 0.0%
<br /> Interdepartmental Services-Public Works 2,360 0 5,000 5,000 5,000 0 0.0%
<br /> AdminisVative Charges for Services 74,380 77,180 84,200 86,750 89,000 2,250 2.6%
<br /> General Taxable Saies 4,755 1,452 4,500 4,500 4,500 0 0.0%
<br /> Assessment Searches 180 128 150 150 150 0 0.0%
<br /> Building Permit Mail-in Fees 795 330 350 350 350 0 0.0%
<br /> ToWI Gen Govt Service Chrgs Rev 777,826 337,525 563,900 471,820 491,200 19,380 4.1%
<br /> Contracted Police Services 866,290 774,304 928,000 837,940 865,000 27,060 3.2%
<br /> Contracted Animal Control Services 27,858 0 0 0 0 0 -
<br /> Police Special Services 53,365 39,440 25,000 25,000 25,000 0 0.0%
<br /> Contracted Inspection Services 32,937 7,394 15,000 15,000 10,000 -5,000 -33.3%
<br /> False Alarm Fees 6,525 2,650 6,000 6,000 6,000 0 0.0%
<br /> Police Reports 875 930 800 800 900 100 12.5%
<br /> Police Reserve/DARE Program Receipts 30 0 0 0 0 0 --
<br /> Total Public Safety Serv Chrg Rev 987,880 824,718 974,800 884,740 906,900 22,160 2.5%
<br /> Court Fines 109,478 33,833 100,000 t00,000 100,000 0 0.0%
<br /> Drug Task Force 12,386 30,000 0 0 0 0 -
<br /> City Share 30%Forfietures 3,863 0 1,000 1,000 0 -1,000 -100.0%
<br /> Dog Impound Fees 2,015 240 1,000 1,000 500 -500 -50.0%
<br /> Total Fines and Forfeits Revenue 127,742 64,073 702,000 102,000 100,500 -1,500 -1.5%
<br /> Interest on Investments 141,842 0 70,000 70,000 70,000 0 0.0%
<br /> NOW Interest 2,341 453 1,000 1,000 1,000 0 0.0%
<br /> Totai Investment Revenue 144,183 453 71,000 71,000 T1,000 0 0
<br /> Utility Penalties 0 2,239 0 4,000 4,000 0 -
<br /> Miscellaneous Revenue 23,309 16,166 5,000 5,000 5,000 0 0.0%
<br /> Rent Income 5,400 4,500 5,400 5,400 5,400 0 0.0%
<br /> Contributions&Donations 400 2,550 0 0 0 0 --
<br /> Sale of Equipment 8 Land 192,030 14,255 11,000 11,000 11,000 0 0.0%
<br /> Transfer In 0 0 0 0 0 0 -
<br /> Total Miscellaneous Revenue 221,139 39,710 21,400 25,400 25,400 0 0.0%
<br /> Total Revenues and Transfers In 6,271,390 3,496,948 6,163,850 5,928,210 6,138,028 209,818 3.b%
<br />
|