|
<br />City of Arden Hills
<br />Proposed 2005 Budget
<br />
<br />..,."........".
<br />-----..-.....-.-..........
<br />.........................
<br />..-........w...
<br />
<br />,..,...N............~~~I~~....~.~.f~~S~ei!~I.....................................
<br />..EX.PE.N.SJ1FURE..DiET:~..ILS
<br />. '", - .- ... ". ", ,..
<br />::: :::,> ":: ":.:.:.-:: .: ::: /~: ::,; '- ,:,:.:.:;::: ::: : ,:.:.::::::;::-. -, ' :::;:"':, .:
<br />~:. ,.... - :,:,:; ." .:- ,:,..: ... ,': . ":', ,";', - ..., - '::'- . - - . . - -.-, .- -- .:,-:, ,.-.- . .'. . . - ,", - . ,':'
<br />
<br />:::::::::::::::::::::::::::::
<br />
<br />.......-.....--.-.-..
<br />.................
<br />........--"....
<br />.............'............-.......
<br />
<br />-
<br />
<br />... . ..
<br />.., , ..
<br />............"................
<br />..-_.,-,-,-,-.-_....-,-.-.-,-,-......._-.._._..
<br />."......."."....".".....
<br />.-,'-:--'-',-:-:.-:-'--,'-:.----',-:-',.:.-_.-.',-
<br />.-.....-.-...-.-...-.,...-...-.-...-.-.-...-.....-......
<br />. ..... ..........,.,...
<br />
<br />.',.'.',,'.',,'.',-,'.-,-,-.-.-.-.-.-,-.-.'.-.'.-.-.
<br />.....---.-..----,-------,.,--
<br />..-.....-...--.-----.--..
<br />............,.....-......
<br />
<br />Actual
<br />2002
<br />
<br />;".,.-.,,;.;...................'.-........._....:.:.:.:.;.:.:.:.;-:.:.:.:.:.:-:.:.:-;.;.:-,-;'
<br />Actual Adopted Preliminarv
<br />2003 Budaet 2004 2005
<br />
<br />CAPITAL OUTLAY
<br />45200 Building & Structures
<br />LJFD $2500
<br />
<br />16000
<br />
<br />2500
<br />
<br />45400 Other Equipment
<br />LJVFD $29927
<br />RAMS Co. $10000 800MHZ/$3000 Speed Slgn
<br />45500 Heavy Machinery & Auto
<br />LJVFD $2625
<br />
<br />20750
<br />
<br />42927
<br />
<br />18080
<br />
<br />2625
<br />
<br />Total Capital Outlay
<br />
<br />$0
<br />
<br />$0
<br />
<br />$54,830
<br />
<br />$48,052
<br />
<br />Operatinl!: Transfers
<br />47200 Transfer to Geul Fund (101)
<br />
<br />26640
<br />
<br />30000
<br />
<br />Total Operating Transfers
<br />
<br />$26,640
<br />
<br />$30,000
<br />
<br />$0
<br />
<br />$0
<br />
<br />Grand Total- Expenditures
<br />
<br />$26,640
<br />
<br />$30,000
<br />
<br />$54,830
<br />
<br />$48,052
<br />
<br />e
<br />
<br />--
<br />
|