|
<br />City of Arden Hills
<br />Expenditure Summary
<br />
<br /> Actual Actual Budget Amended Actual Pcoposed Adopted
<br /> FY2006 FY 2007 FY 2008 FY 2008 39660 FY 2009 FY 2009
<br />Pertorial services 1,640,119 1,792,885 2,030,497 - 1,044,572 2,081,909 -
<br />Materials and supplies 279,228 167,491 261,250 - 122,237 300,740 -
<br />Other services and charges 4,994,868 4,895,583 5,613,662 - 2,109,038 5,883,572
<br />Total operating expenses 6,914,215 6,855,959 7,905,409 - 3,275,848 8,266,220 -
<br />Capital Outlay 1,485,069 1,042,334 834,795 - 228,355 2,775,388 -
<br />Debt Service 262,250 281,625 280,150 - 251,475 278,475 -
<br />Transfers 609,788 734,441 545,150 - - 715,975 -
<br />Total Expenditures 9,271,322 8,914,359 9,565,504 - 3,755,678 12,036,058 -
<br />Contingency/ReseNes - 11,355 - - 6,315 -
<br />Total 9,271,;322 8;914,359 9,576 ~59 - 3,755.878 12,042,373 -
<br />Total F~~I~Time Equivalent EmplOyee:rv1 23.7 23.6 25.0 - 24.0 25.0 -
<br />, without seasonal acld femnora
<br />
<br /> ,
<br /> -~
<br /> 'I
<br /> .,
<br /> 'I
<br /> .,
<br /> ,
<br /> "
<br /> ~
<br /> J
<br /> '!
<br /> -1
<br /> -
<br /> ~
<br /> ,
<br /> "
<br /> ~
<br /> ,
<br />% Change ~
<br />08 vs 09 ,
<br /> ~
<br />2.53%
<br />15.12%
<br />4.81% 1
<br /> .i
<br />4.56% ,
<br />232,46%
<br />~O.60%
<br />31.34% "
<br /> '<
<br /> ij
<br />25.83%
<br />-44.39% ~
<br />.
<br /> li
<br />25.74%
<br /> ~
<br /> -,
<br /> ;i
<br /> '.~
<br /> :~
<br />
|