|
I 'It'
<br /> EN HILLS
<br /> 11
<br /> CITY OF ARDEN HILLS
<br /> COUNTY OF RAMSEY
<br /> STATE OF MINNESOTA
<br /> RESOLUTION NO. 2009-040
<br /> RESOLUTION ADOPTING THE 2010 BUDGET 11
<br /> WHEREAS,the City Administrator has prepared an annual budget and the City Council has met several
<br /> times for the purpose of discussing the 2010 budget; and
<br /> WHEREAS, Chapter 275, Section 065 of Minnesota Statutes requires that the City hold a public hearing
<br /> to adopt a budget; and
<br /> WHEREAS,The City Council held a Truth-in-Taxation public hearing on December 14, 2009, to discuss
<br /> the 2010 budget and has concluded the budget as prepared is appropriate.
<br /> NOW THEREFORE,BE IT RESOLVED by the City Council of the City of Arden Hills, Minnesota,
<br /> that the attached 2010 budget be adopted and approved:
<br /> I Revenue i Expenditures and
<br /> 1 Transfers In Transfers Out I
<br /> Taxes $3,0161465 General Gov't $1,084,005 r
<br /> '- ......... ......... ......... ......... ........ *........ ......... ......... ......... ........ ......... ......... ......... ......... ......... ......... ......... ........... .........
<br /> t
<br /> Licenses&Permits $247,900 Public Safety $1,592,979 1
<br /> ; .�
<br /> ��
<br /> Intergovernmental $5 5,0 5 4 Street Maintenance $2 8 6..............................................�..............................�..............................................................................................................................................................................�.............................................................................---....�..............................................................................................................�......................................,5 01
<br /> Ch% arges for Service $378,647 Parks Maintenance $415,489
<br /> " %
<br /> Fines&Forfeits $39,441 Recreation $240,I...I................................................................................I.-.........................................................................................................................I-.......I...............................................I..........................I.--.,-784
<br /> ......... ..............................
<br /> -................................................I. ..........I.......z
<br /> i
<br /> Miscellaneous $66,150 Capital Outlay $0 r
<br /> :... ................. . .... :
<br /> Other Financing Sources $0 Other financing Uses $252,600
<br /> '.��-
<br /> .o Ge n�.ex - .F. c
<br /> %
<br /> :. 157 ..
<br /> Tote O e era F n�
<br /> : 8 E
<br /> : : :... . : :::::::. S' 2
<br /> t.:::. .�.:...... ... ..i:::
<br /> 5�:. '.:....:..... :..i. ...
<br /> 1
<br /> ......... �...... .... .. .::..:... ....... ......... ......... ......... ......... ...... ......... ........ ...............
<br /> .... ......:.. ...:.: .........
<br /> ..
<br /> Special Revenue Funds (Comm. Svc.,Park, Cable,
<br /> (including the EDA) $1,....................................................................................................-....................................................................................................--.......................................................................�..................................................-.-,.,.........�....................................-............-'..."..,................................�................................................................................................................�.........................................................�....�..........�...........................................................-.--.---..-..................................... �
<br /> ,527,826 TCAAP Insurance Deductible, $1,476,444
<br /> .......
<br /> EDA)
<br /> Debt Service Funds $281 575 (G.O. Tax Increment Bonds 281 E
<br /> .........:...........::.. :.:...........:._.w...:::...::..:.._...._r _ v:.:....... ..:...:...
<br /> ) $ ,575
<br /> i
<br /> .....:.
<br /> (Public Safety Cap.; Capital I
<br /> C% apital Project Funds $1,260,947 Improvement; Equip, Bld $1 113 714
<br /> p q p� g >
<br /> Replacement)
<br /> :. ... .,... ..,. .... ..' _........ ._......_ ......... .:-.:.,w��:i�I::..-..�:'...ii:..::!:-
<br /> .:.;:.::�.i���.:*:i�.:.::,�i!..ii:,:.:::.:i���:*:i-.:.�:.�:�.�.�::.:..;�.:i���:i.:.:.::.��i.���:.;..::.::.i���i.-:..:.::..i:..ii..i:.:.:i�::"i�,��.:.!.:.:.:����,..��i:.:::.::.i�'�.::-��1:..:.-.:.�:��...-..::-.i�-�:.,::�.�i�:.�-::�i,.:..:.i.��..::.'.�::.�i�:.:,!i�:.:�:..:::�1�....i!...::::.:��::!�.i.:.��...i-:-.-::�1l.;..�.���.�:.:'*.::.�.i:�,���..:�.:-:%:�1�...i.�i:.w;:..]:-ii.i,:,ii�..:.-::��.�.:.:.!i�.:.:.*.::-.�i.!::�.�i�::��.i.:.��l...:-�i.i:�.���::�!.�.:.i.��.:::.�i.�:.�i�!::�.�.�.i.��.::-
<br /> ::-.:.....'-:.::.�.--....::.:...11I,..-:.:......1:..:::....*i....-:.�:...:�.1..::.*i.....:-:.:..:-:,.�.::.:,:...:"..-.i-.�:..:::.:'.�.::*.:.:,,...�...:.:::�:..i.::,..:.,:j'.,..�,--..:.:::l.:..i,'�.:i.::.:.a......:.::.-:..��::�..:..:�':�.....,...:.::.:::"....:".*:....:�.:`..:.:;*:.X:�...::.:�i...:.,:*.*:i:-.....:.�.*,..:���,..:"..::�::....:."::..�i1-l.`-.::.:
<br /> .;::.:ji...:*,�..:;.:..::::I:',..-..:.:.:.-..:...:,:.�:.:.-......�,..:.....*.::.�..:.:.::...',.::
<br /> .".::....,::.*:.�.::::::.:..:::.;...:...X:..':";:.:.:::.:,..;:,::::..".:..'..::.':..�:.:.:::,:.:..;:-.::...:..'..:::.:,:..::..::::.:,...::.:::.,.::..`..:.*..,.:::..:.......-.��.-::..,...".�:�..::....:-.....:..',.:'.'�.�.:::,1.::.:...:.*.:::::..::�,:...,.,..-"..�.:.::.:.1,::.:...:.*.::`�..::.:—..'..,:....:.�:..::.:..-:::.:..:-.:....:::-:.,........".::.::.:.::.-::.:...;.�.:-::.-.:.�-:......-.'.:.::.::.I:�]::.....:...:::..:"�:......:.�.:.:::.::..�..:.:..:..,:..:,::..-.:...�.:...:....:.:.:.:.:::..:::..:.....:..:...:�.....:.'l.:.�.:.:...::.��:::.:..:..
<br /> .::�$..::::..:.�.i:1:,I::.-.::::::..:.-:..:.:.-:::..;::.::...:':,:..:Iw::-.,-,::�::::..::,:.
<br /> .].i�.�-,-.::..-
<br /> .
<br /> :�.::..�*:,.:b:i...:"::.,........:...,i..::�::�-
<br /> �,.�,::.,:.:�-
<br /> ::'.:::::.��:::.,'i:..:,!".::'-.'::::::...,�.:::.::,:,:.,.-
<br /> :..�.i.-
<br /> :::.::.-.:.i.*.�...:.,.-..q��-*.,,-
<br /> .XM..w,..j:.i�'.i:...�$i.:.":;::�.�"i:..-
<br /> . ..,
<br /> . .
<br /> .... .'
<br /> .... .. .
<br /> : :
<br /> uba :Gov ernrnen
<br /> U 1l : .
<br /> 5 Sulatoal Gner �rnen1 Fls
<br /> 44 09
<br /> . . ::....::::::.:.... ...
<br /> ,:: ,
<br /> . .. .... ... ::. :.. ::.
<br /> Finds ::::::
<br /> ...
<br /> .:. .;
<br /> :...::. .::.::... .::.. .......... :...::.::....::.::.::::.::.:.:.:.:..:...:.:...::'.:::.: :.:
<br /> .. . .
<br /> .....::::.....:........::.-"..,.:..."....:....:.:.::....::..:..:.::::..:.:...:...»::..•::::...:,-..:::..::.:::........:...::.:.:.:::..
<br /> ....................................................:.......:....... .. . .......... .... ..
<br /> I (Water, Sewer,Recycling,
<br /> Enterprise Funds $4,009,127 r f $4,518,089
<br /> :.
<br /> ....:.:....
<br /> Su ace Water Management)
<br /> 5:. ::: .:. :..:::.:..i': _.._
<br /> ..::.:....:.::.. ..:. :.'..:..:....:..
<br /> .. ..........
<br /> : .
<br /> ....::::: :..
<br /> :::. 1
<br /> `.
<br /> ::: .:: ..
<br /> :: : ..
<br /> t ::
<br /> .:- .
<br /> . TAL FUNDS
<br /> 1 9 U + 2 TO.' 'AL FUND
<br /> 2..: :.: ::: : :.: :.:. . .:: .. ..::
<br /> .. . . . ........
<br /> 210.:
<br /> F ...... .... : .. . . .......
<br /> ::...
<br /> . .
<br /> ..p...
<br /> ....... .....:: ...: ...:::.. ....::::: ...:.... .:...... ......:.
<br />
|