|
GENERAL FUND 101- BUDGET SUMMARY
<br />REVENUES
<br />-2018 Actual- -2019 Actual- -2020 Actual- : -2021 Actual- -2022 Adopted- -2023 Requested- ,a of Budget
<br />TAXES
<br />LICENSES AND PERMITS
<br />INTERGOVERNMENTAL REVENUES
<br />CHARGES FOR SERVICES
<br />FINES AND FORFEITS
<br />MISCELLANEOUS
<br />INVESTMENT EARNINGS
<br />OTHER FINANCING SOURCES
<br />TOTAL REVENUES
<br />9,361,993
<br />1,031,944
<br />418,106
<br />815,127
<br />46,651
<br />21,873
<br />104,401
<br />936,450
<br />12,736,544
<br />9,902,004
<br />901,222
<br />442,366
<br />790,112
<br />49,479
<br />16,637
<br />174,930
<br />953,354
<br />13,230,103
<br />10,577,806
<br />850,504
<br />2,497,148
<br />731,187
<br />34,735
<br />12,861
<br />185,750
<br />766,049
<br />- 15,656,038
<br />11,184,493
<br />917,645
<br />513,730
<br />760,740
<br />51,153
<br />- 29,201
<br />(29,897)
<br />1,321,201
<br />14,748,266
<br />11,655,590
<br />688,900
<br />474,300
<br />589,300
<br />45,000
<br />15,750
<br />50,000
<br />973,800
<br />14,492, 640 17,055,153 100.00%
<br />13,088,820
<br />699,400
<br />696,700
<br />622,300
<br />50,000
<br />15,750
<br />25,000
<br />1,857,183
<br />76.74%
<br />4.10%
<br />4.08%
<br />3.65%
<br />0.29%
<br />0.09%
<br />0.15%
<br />10.89%
<br />EXPENDITURES
<br />-2018 Actual- -2019 Actual- -2020 Actual- -2021 Actual- 2022 Adopted- -2023 Requested- % of Budget'
<br />GENERAL GOVERNMENT
<br />PUBLIC SAFETY
<br />PUBLIC WORKS
<br />PARKS AND RECREATION
<br />MISCELLANEOUS/CONTINGENCY
<br />TOTAL EXPENDITURES
<br />3,292,679.
<br />5,103,105
<br />' 2,005,042
<br />1,302,547
<br />705,685
<br />12,409,057
<br />3,467,555
<br />5,511,745
<br />2,047,054
<br />1,303,410
<br />637,670
<br />12,967,434
<br />3,390,435
<br />6,112,194
<br />2,009,196
<br />1,418,871
<br />1,875,063
<br />1.4,805,758
<br />3,540,820
<br />6,526,621
<br />2,393,459
<br />1,481,802
<br />474,396
<br />14,417,097
<br />3,988,041
<br />6,659,902
<br />2,229,499
<br />1,483,825
<br />131,373
<br />14,492,640
<br />4,203,044
<br />8,166,229
<br />2,899,371
<br />1,661,536
<br />124,973
<br />17,055,153
<br />24.64%
<br />47.88%
<br />17.00%
<br />9.74%
<br />0.73%
<br />100.00%
<br />
|