|
CITY OF R MSEY, MINNESOTA
<br />ANNUAL BWGET
<br />BUDGET COMMENTS
<br />GENERAL FUND
<br />DETAIL OF REVENUE BY SOURCE
<br />GENERAL PROPERTY TAXES - 4001
<br />Current Ad Valorem
<br />3025 Regular Levy
<br />3027 Penalty & Interest
<br />1978
<br />Actual
<br />$279,108
<br />1,182
<br />1979
<br />Actual
<br />1980 1981
<br />Estim. Prop.
<br />1981
<br />Adopted
<br />$326,250 $474,241 $512,121 $644,336
<br />1,380
<br />Total General Prop. Tax $280,290"' $327,630 $474,241 $512,121 $644,336
<br />LICENSES AND PERMITS - 4002
<br />Business Regulatory
<br />31 % 5cure iea-f t _ .
<br />3154 Liquor On Sale $
<br />3152 Liquor Off Sale
<br />3166 Non-Intox. Liquor On Sale
<br />3164 Non-Intox. Liquor Off Sale
<br />3122 Contractors
<br />3117 Cigarette
<br />3105 Bowling Alley & Billiards
<br />3101 Amusement Centers
<br />3158 Motor Vehicle Rental & Sales
<br />3136 Garbage and Refuse Haulers
<br />3138 Gasoline Sales
<br />3 ► Li 9 N1' add ' err 3
<br />31-70 riddicers icouktu.
<br />Non -Business
<br />3111 Moving and Bldg. Permits 79,281X
<br />3128 Dog Licenses
<br />3174 Plumbing Permits
<br />3182 Sewer Permits
<br />3120 Conditional Use Permits
<br />3132 Fees for Special Meetings
<br />3186 Sign Permits
<br />3148 Horse Permits
<br />Total Licenses & Permits $ 79,281
<br />INTRAGOVERNMENTAL REVENUE - 4004
<br />School District
<br />3630 Local Government Aid
<br />3613 Machinery Aid
<br />3644 MSA Maintenance
<br />3676 Police Aid
<br />3615 CETA Grant
<br />$ 9,948 �i
<br />85,620 ✓
<br />1, 312✓
<br />10,800%
<br />5,599/
<br />8,080/
<br />$ 8,400 $ 8,400
<br />300 300
<br />50
<br />150 150
<br />3,475 2,650
<br />108 42
<br />140
<br />25
<br />225 150
<br />40 25
<br />61
<br />3,3(90
<br />$ 8,400 $ 8,400
<br />300 300
<br />150
<br />2,500
<br />42
<br />150. 27°
<br />2,500
<br />4-27a
<br />135
<br />a
<br />150 1-5-0 000
<br />25 2-5 50
<br />05
<br />DOD
<br />15,000
<br />25,912 10,000 10,000 107000
<br />576 600 600 600
<br />3,350 1,000 1,000 1; 000- %,.2 J
<br />2,424 1,000 1,000 1;00043° )
<br />150 150 150 3 50 a°0
<br />245 270 270 21.0-'
<br />229 100 100 100
<br />10 10 10
<br />33, cr1
<br />$45,860
<br />113,052
<br />1,404
<br />14,130
<br />6,095
<br />7,646
<br />$ 24,847 $ 24,697 $ .-2- 7 r9`I
<br />121,832
<br />700
<br />14,130
<br />6,000
<br />$ $
<br />148,744 148,744
<br />1,400 • 1; O'00eL
<br />14,130 14,130
<br />12,000 12,000
<br />1
<br />
|