|
City of Ramsey
<br />2016 Requested Budget
<br />EXPENDITURES
<br />Business
<br />Unit
<br />2015 Adopted
<br />Budget
<br />2016 Requested
<br />Budget
<br />Increase
<br />(Decrease)
<br />from Prior
<br />Year
<br />111 - MAYOR AND COUNCIL
<br />119,958
<br />138,455
<br />18,497
<br />114 - COMMISSIONS
<br />9,448
<br />9,467
<br />19
<br />130 - ADMINISTRATION
<br />728,184
<br />761,358
<br />33,174
<br />141 - ELECTIONS
<br />10,454
<br />53,196
<br />42,742
<br />153 - FINANCE
<br />336,620
<br />350,174
<br />13,554
<br />155 - ASSESSING
<br />136,000
<br />137,000
<br />1,000
<br />161 - LEGAL SERVICES
<br />133,200
<br />136,300
<br />3,100
<br />191 - PLANNING AND ZONING
<br />228,715
<br />310,003
<br />81,288
<br />192 - DATA PROCESSING
<br />424,440
<br />401,673
<br />(22,767)
<br />194 - GENERAL GOVERNMENT BUILDINGS
<br />475,952
<br />490,008
<br />14,056
<br />195 - NEWSLETTER
<br />39,831
<br />55,817
<br />15,986
<br />211 - POLICE PROTECTION
<br />3,116,904
<br />3,313,742
<br />196,838
<br />220 - FIRE PROTECTION
<br />757,431
<br />855,640
<br />98,209
<br />240 - BUILDING INSPECTION
<br />330,326
<br />334,806
<br />4,480
<br />250 - CIVIL DEFENSE
<br />12,300
<br />12,300
<br />-
<br />260 - TRAFFIC ENGINEERING
<br />106,837
<br />116,842
<br />10,005
<br />270 - ANIMAL CONTROL
<br />8,250
<br />8,250
<br />-
<br />280 - COMMUNITY ORIENTING POLICING
<br />6,450
<br />8,900
<br />2,450
<br />301 - ENGINEERING
<br />392,089
<br />378,797
<br />(13,292)
<br />311 - STREET MAINTENANCE
<br />1,565,081
<br />1,682,436
<br />117,355
<br />312 - SNOW AND ICE REMOVAL
<br />311,376
<br />307,952
<br />(3,424)
<br />452 - PARK AND RECREATION
<br />817,156
<br />871,249
<br />54,093
<br />455 - COMMUNITY PROGRAMS
<br />9,775
<br />12,000
<br />2,225
<br />461 - ENVIRONMENTAL SERVICES
<br />83,723
<br />89,575
<br />5,852
<br />892 - MISCELLANEOUS/CONTINGENCY
<br />263,259
<br />163,169
<br />(100,090)
<br />TOTAL EXPENDITURES
<br />$ 10,423,759
<br />$ 10,999,109
<br />$ 575,350
<br />3,500,000
<br />3,000,000
<br />2,500,000
<br />2,000,000
<br />1,500,000
<br />1,000,000
<br />500,000
<br />General Fund Expenditures
<br />mi1
<br />�P <O P�� <O Qr� c,� J� P OP �Q �` O\�� O� O� F �Q Q� O •P b�O 4°'
<br />,0 • �� k, <<' 50 O� \�0 ti ,,O� ,\Q, Q ,OL � OOQ ,<z- ooh 4, �c 5•<." P- PSE �J
<br />gyp. o4\ \��ci O� h�, P) P\"' # do R' O� �titi QCO o 9,\)\ ��� (0p' P, o9� ��� �titi O�,,(g-
<br />Q O1
<br />�,y• C e ,Dti ti ,o \F� QIP `vo h \SO l' G� L ��` o' �� �hti o L
<br />ti �ti� o P �ti �ti ti� o F ��o P� ti� ,roti �titi k•
<br />■ 2015 Adopted Budget ■ 2016 Requested Budget
<br />6
<br />
|