|
City of Ramsey 2013 Proposed General Fund Budget
<br />GENERAL FUND 101- LINE ITEM DETAIL
<br />4305 Facility Rental
<br />Water Tower Antenna Lease
<br />Anoka County Municipal Center Lease
<br />Municipal Center Rental
<br />4326 Special Police Services
<br />Anoka County System Administration
<br />Animal Impound / Vehicle Lockout
<br />4327 Fire Protection Services
<br />Nowthen Contract
<br />4330 Other Public Safety
<br />Fire Response (Injury, Illegal Burn, Gas Hits)
<br />4337 Engineering
<br />Riverdale Extention to Traprock (15% project cost of $2.5M)
<br />Road Reconstruction (15% of project cost of $1.5M)
<br />4339 Other Public Works
<br />Culvert Sales / Right of Way
<br />2009 Actual 2010 Actual 2011 Actual 2012 Adopted 2013 Proposed
<br />77,788 91,022 56,996 60,424 76,682
<br />42,780 43,318 44,184
<br />4,205 1,258 2,884
<br />77,788 91,022 103,981 105,000 123,750
<br />75,000 50,000 20,000
<br />14,592 10,000 10,000
<br />62,716 60,239 89,592 60,000 30,000
<br />45,962 60,152 28,979 20,000 26,000
<br />45,962 60,152 28,979 20,000 26,000
<br />16,575 11,360 10,000 10,000
<br />9,412 16,575 11,360 10,000 10,000
<br />375,000
<br />202,500
<br />212,067 457,460 720,671 196,108 577,500
<br />6,093 5,094 13,315 8,000 8,000
<br />6,093 5,094 13,315 8,000 8,000
<br />4609 Other Revenue
<br />Sales of Ads for Ramsey Resident 250,800 20,798 28,510 28,500 9,500
<br />Auction Proceeds 1,000 -
<br />Misc Revenue 4,306 500 500
<br />250,800 20,798 32,816 30,000 10,000
<br />4901 Other Finance Sources
<br />Water Fund Administrative Transfer 30,000 32,000 33,000 34,000 35,000
<br />Sewer Fund Administrative Transfer 24,000 26,000 27,000 28,000 29,000
<br />St. Lighting Fund Administrative Transfer 12,000 12,500 13,000 14,000 15,000
<br />Recycling Fund Administrative Transfer 6,800 7,000 8,000 8,500 9,000
<br />Storm Water Utility Fund Administrative Transfer 19,000 21,000 22,000 23,000 24,000
<br />Prior Year General Fund Encumbrances - 230,047 - - -
<br />Tax Increment Financing #4 - 304,655 250,000 275,000 275,000
<br />Equipment Certificate Fund - - 16,622 - 463,000
<br />PIR Fund -Street Maintenance 25,000 25,000 25,000 244,500 244,493
<br />Equipment Revolving Fund - Accum Depr on Capital Purchases 201,350 224,850 151,600 340,252 -
<br />Park Maintenance Fund - - - - 36,507
<br />Landfill Tipping Fee Fund - Environment Services Time 80,470 81,994 83,266 87,364 90,758
<br />398,620 965,046 629,488 1,054,616 1,221,758
<br />PAGE 12
<br />- REVENUES -
<br />
|