2018 Revenue Budget General Fund 001
CITY OF OTHELLO 2018 Revenue Budget General Fund 001 2013 2014 2015 2016 2017 2018 Actual Actual Actual Actual Actual Budget Proposal GENERAL FUND REVENUES BEGINNING FUND BALANCE 1,102,786 674,919 942,630 750,942 766,391 509,187 TAXES: Real/Personal Property Tax 1,439,840 1,535,342 1,537,110 1,565,368 1,596,826 1,640,000 Local Retail Sales Tax (50% split with Street) 645,962 669,988 683,932 725,102 767,660 775,000 B & O Natural Gas 384,568 Criminal Justice - Local 103,460 112,468 103,711 112,394 117,235 115,000 Electricity 556,018 Natural Gas 110,000 Cable Telephone 180,000 Water 10% 270,300 Sewer 15% 270,000 Gambling Taxes - Pull Tabs 929 605 424 1,129 243 400 Amusement Games 898 740 1,033 296 27 300 Leasehold Excise Tax 73 2,498 994 1,565 3,034 2,200 Total Taxes 2,191,162 2,321,642 2,327,204 2,405,854 2,485,025 4,303,786 PERMITS & LICENSES: Dance Permits 300 50 900 0 900 700 Cabaret Licenses 575 975 50 450 900 1,500 Franchise Fees 5,467 12,727 12,413 11,112 9,009 10,000 Cable TV Franchise Fee 6,141 0 0 Business License - General 36,615 50,241 49,185 53,375 51,950 54,000 Solicitor Permit 2,900 1,900 900 100 100 Building Permits 134,439 132,718 169,690 154,639 74,409 85,000 Placement Permits Animal License 4,726 6,538 6,736 5,705 4,795 0 Chicken License 10 20 20 20 Commercial Kennel Permit Gun Permits 5,111 3,902 4,218 3,948 4,284 4,700 Yard Sale Permits 1,428 1,266 1,296 1,458 1,227 1,200 Display on Public Property 25 25 25 25 25 Business License - Penalties 1,840 222 2,009 1,279 1,269 1,260 Total Permits & Licenses 199,567 210,564 247,431 232,010 148,887 158,480 U:\Budgets\2018 Budget\2018 Council Budget Docs\01 - 2018 General Fund Page 1 of 5 4/23/2018 2:22 PM CITY OF OTHELLO 2018 Revenue Budget General Fund 001 2013 2014 2015 2016 2017 2018 Actual Actual Actual Actual Actual Budget Proposal GENERAL FUND REVENUES INTERGOVENMENTAL: Federal Direct & Indirect CDBG - Police Computers 0 0 0 US Dep of Justice 3,949 1,886 HUD - Planning Only (Comp Plan/ Crit Areas) 24,000 19,297 4,703 WASPC - Equipment Grant 0 0 0 DOJ/DOComm.
[Show full text]