|
<br /> CITY OF ARDEN HilLS
<br /> . . SUMMARY COMPAR'SION OF REVENUE BY OBJECT CODE PROPOSED 1993 BUDGET REV090992
<br /> REVENUES BY OBJECT CODE
<br /> 35101 Court Fines 28,543 29.541 26,000 25,000 25,750
<br /> . 38100 Special Assessments 355,512 391.914 336.724 380.092 304,390
<br /> 38201 Sales Tax Collected (3.282) 84 0 95 100
<br /> 36202 State Bldg Code Surcharges 3.356 a,371 130 4,455 4.700
<br /> 36203 City Bldg Code Surcharges 0 0 1,500 425 445
<br /> 36210 Interest Income 301.863 319,211 287,175 210,010 169,820
<br /> 36230 Contributions 108,.230 137.778 128,785 136,515 133.500
<br /> 36232 Park Dedication Fees 0 50,073 23,300 23,300 23,300
<br /> 36260 Group Insurance Reimbursement 10,960 1.2,193 13.325 13.322 12,947
<br /> 36270 Miscellaneous Reimbursements 67.420 81,552 5,000 4,596 0
<br /> 36275 Reimb State-Plan Review 0 0 0 0 0
<br /> 36280 Fire Department Reimbursements 53,590 0 0 0 0
<br /> 36990 Sale of Equipment 6,620 9..223 40,200 15,000 50,000
<br /> 37100 Current Billings 570,893 583.B86 683.734 745.000 878,580
<br /> 37170 Hydrant Rental 125 (16) 125 100 100
<br /> 37180 Meter DepositB 2.415 2,620 2,500 2,500 2.600
<br /> 37190 Water Meter Upgrade $vs Chg 0 0 0 190 950
<br /> 37195 MOH Water Test Fee Receipts 0 0 0 6,230 12,460
<br /> .
<br /> 37200 Current Charges 545.784 542,616 563,000 685,000 900,000
<br /> 37270 MWCC Strength Charges 0 0 0 0 0
<br /> 37271 SAC charges 13.200 39,S13 23,000 24,000 25,000
<br /> 38400 Building Rent 21,nO 23,948 25,146 25,146 26,400
<br /> 39101 Operating Transfer from 101 0 0 0 6,763 8.372
<br /> 39201 Operating Transfer from 101 26.185 34.318 0 19,016 0
<br /> 39203 Operating Transfer from 225 0 81,000 86,000 86,000 SO,OOO
<br /> 39207 Operating Transfer from 602 565 0 468 468 468
<br /> e 39218 Operating Transfer from 501 163,215 0 0 83,812 0
<br /> 39229 Operating Transfer from 601 86.938 70,263 70,505 70,600 70,650
<br /> 39230 Operating Transfer from 410 0 0 0 0 0
<br /> 39231 Operating Transf.er from 320 0 44,673 26,218 26,922 26,668
<br /> 2,367.922 2,461,061 2,342.835 2,594.557 2.757.200
<br /> GRAND TOTAL 4,666,$30 4,610,157 4,331,992 4,594,922 4,760,037
<br /> .
<br /> e
<br /> -
<br />
|