|
City of Ramsey
<br />5-Year Proposed Budget Fiscal Years 2019-2023
<br />EXPENDITURES
<br />Business
<br />Unit
<br />111- MAYOR AND COUNCIL
<br />114 - COMMISSIONS
<br />130 - ADMINISTRATION
<br />141- ELECTIONS
<br />153 - FINANCE
<br />155 - ASSESSING
<br />161 - LEGAL SERVICES
<br />191- PLANNING AND ZONING
<br />192 - DATA PROCESSING
<br />194 - GENERAL GOVERNMENT BUILDINGS
<br />195 - NEWSLETTER
<br />211 - POLICE PROTECTION
<br />220 - FIRE PROTECTION
<br />240- BUILDING INSPECTION
<br />250 - CIVIL DEFENSE
<br />260 - TRAFFIC ENGINEERING
<br />270 - ANIMAL CONTROL
<br />280 - COMMUNITY ORIENTING POLICING
<br />301 - ENGINEERING
<br />311- STREET MAINTENANCE
<br />312 - SNOW AND ICE REMOVAL
<br />452 - PARK AND RECREATION
<br />455 - COMMUNITY PROGRAMS
<br />892 - MISCELLANEOUS/CONTINGENCY
<br />TOTAL EXPENDITURES
<br />6,000,000
<br />5,000,000
<br />4,000,000
<br />3,000,000
<br />2,000,000
<br />1,000,000
<br />2017
<br />Budget Final
<br />(Actuals)
<br />112,482
<br />5,510
<br />897,043
<br />5,768
<br />331,892
<br />138,629
<br />116,661
<br />472,924
<br />440,169
<br />444,678
<br />43,664
<br />3,323,511
<br />846,201
<br />424,406
<br />5,729
<br />67,670
<br />9,517
<br />9,313
<br />297,379
<br />1,233,579
<br />171,788
<br />994,504
<br />13,000
<br />682,285
<br />$ 11,088,302
<br />2018
<br />Adopted
<br />Budget
<br />142,184
<br />9,467
<br />953,453
<br />48,992
<br />352,154
<br />140,000
<br />128,400
<br />505,446
<br />518,104
<br />507,488
<br />49,745
<br />3,488,488
<br />1,005,890
<br />423,083
<br />7,600
<br />152,786
<br />9,500
<br />11,850
<br />384,009
<br />1,594,417
<br />271,823
<br />1,226,950
<br />15,000
<br />176,455
<br />$ 12,123,284
<br />2019 Proposed
<br />Budget
<br />123,808
<br />9,467
<br />834,980
<br />36,445
<br />371,002
<br />142,000
<br />123,300
<br />669,994
<br />721,105
<br />578,786
<br />53,432
<br />3,931,262
<br />1,040,085
<br />484,657
<br />8,800
<br />108,128
<br />9,250
<br />13,225
<br />412,215
<br />1,608,007
<br />289,015
<br />1,282,883
<br />20,000
<br />131,373
<br />$ 13,003,219
<br />2020 Proposed
<br />Budget
<br />142,439
<br />9,471
<br />877,068
<br />48,277
<br />380,237
<br />144,130
<br />125,779
<br />699,739
<br />544,266
<br />531,451
<br />54,362
<br />4,158, 652
<br />1,301,992
<br />427,514
<br />8,530
<br />110,580
<br />8,950
<br />11,419
<br />435,526
<br />1,467,971
<br />296,877
<br />1,505,515
<br />20,000
<br />131,373
<br />$ 13,442,117
<br />General Fund Expenditures
<br />11111 -- ■.111 Hill 1111l 11111
<br />Fill 11111
<br />2021 Proposed
<br />Budget
<br />127,749
<br />9,473
<br />920,562
<br />7,950
<br />392,355
<br />146,292
<br />128,308
<br />731,547
<br />590,758
<br />554,849
<br />55,509
<br />4,461,983
<br />1,315,474
<br />446,600
<br />8,794
<br />114,195
<br />9,150
<br />11,465
<br />455,008
<br />2,023,042
<br />306,331
<br />1,467,361
<br />20,000
<br />131,373
<br />$ 14,436,129
<br />2022 Proposed
<br />Budget
<br />2023 Proposed
<br />Budget
<br />% Change
<br />2019 to
<br />2023
<br />147,529 131,561 6.26%
<br />9,477 9,479 0.13%
<br />948,610 992,835 18.91%
<br />51,217 7,950 -78.19%
<br />404,617 417,096 12.42%
<br />148,486 150,714 6.14%
<br />130,888 133,520 8.29%
<br />763,266 793,447 18.43%
<br />671,789 712,598 -1.18%
<br />578,843 602,499 4.10%
<br />56,681 57,871 8.31%
<br />4,781,152 5,050,529 28.47%
<br />1,152,267 1,354,397 30.22%
<br />442,617 463,642 -4.34%
<br />9,071 9,352 6.27%
<br />117,920 121,724 12.57%
<br />9,350 9,550 3.24%
<br />11,715 11,968 -9.51%
<br />517,533 513,589 24.59%
<br />1,971,853 2,016,436 25.40%
<br />315,332 324,614 12.32%
<br />1,639,993 1,588,260 23.80%
<br />20,000 20,000 0.00%
<br />131,373 131,373 0.00%
<br />$ 15,031,579 $ 15,625,003 20.16%
<br />■ 1.1 ... hill
<br />,o � 55\, �,� `�e `,�e `�e ��� ���� � J� �� P,ep OJ ��O
<br />�r` S<� �c e� 55` 5o°e- .\ O<K' O4`" 5Q`<" o`� �� °� rr ��� Q«, e P 0
<br />OPP�,O b �O� PO�\�\ yb1 F' �y3 �y5 P , �p�' \�Jp� P�QQ, P .1 Oy Q. \G�QQ- �\��QP O\�„ O `J�' �\��� �e �O c() c+ �$• P�Q�Q. OQ•
<br />�
<br />5 F P ' O F, P �J
<br />ti S PP' O P �
<br />1ti� 1> " b0 F'O ti S `�� ti L°
<br />titi ti
<br />Q 1 6
<br />■ 2017 Budget Final (Actuals) ■ 2018
<br />,°i1 tioib ti ti 3ti titi by yy,
<br />3 b
<br />Adopted Budget ■ 2020 Proposed Budget ■ 2021 Proposed Budget ■ 2023 Proposed Budget
<br />2
<br />
|