|
City of Arden Hills
<br /> ' Comparison-2005 Adopted Budget vs.Proposed 2006
<br /> REVENUE
<br /> PROPERTY TAXES
<br /> 31010 General Tax Levy 2,170,660 2,263,243
<br /> 31020 Deliquent Property Taxes 10,400 6,500
<br /> 31030 Mobile Homes 5,200 5,000
<br /> 31040 Fiscal Disparities 184,010 175,875
<br /> 31051 4C Tax Increment 378,000 385,000
<br /> 31052 3C Tax Increment 0 0
<br /> 31053 2H Tax Increment 39,850 42,500
<br /> 31059 Tax Increment Excess Current 30,000 30,000
<br /> 31900 Penalties& Interest 915 700
<br /> 31920 Forfeited Tax Sales 0 0
<br /> Total-Property Taxes $2,819,035 $2,908,818
<br /> LICENSES& PERMITS
<br /> 32110 Liquor,On Sale& Sunday 33,770 35,000
<br /> 32111 Liquor,Off Sale 640 1,000
<br /> 32160 Contractors 4,260 4,500
<br /> 32180 Business Licenses 13,010 14,000
<br /> 32190 Sign Permits 1,875 1,000
<br /> 32210 Plan Review& Bldg Permits 266,820 175,000
<br /> 32211 Permit Penalty Fee 0 0
<br /> 32215 Plan Check Fee 70,000 50,000
<br /> 32220 Mechanical Permits 36,175 26,000
<br /> 32230 Plumbing Permits 15,100 14,000
<br /> 32240 Dog Registration 2,500 3,000
<br /> 32245 Cat Registration 250 600
<br /> 32260 Electrical Permits 30,015 20,000
<br /> 32270 Water Permit Fees 2,175 2,000
<br /> 32275 Fire Suppression Permits 7,870 5,000
<br /> 32278 Fire Permit Plan Check Fee 1,625 2,000
<br /> 32280 Sewer Permit Fees 560 500
<br /> Total Licenses& Permits $486,645 $353,600
<br />
|