Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2002 Budget Book
CITY OF STillWATER, MINNESOTA 2002 BUDGET CITY OF STILLWATER,MINNESOTA 20010PET1ATINGBUDGCT TABLE OF CONTENTS SECTIDNI_SUMMARIES A GENERAL FUND [STIMATE OF R~V[NU[S, [XPCNDITURESAND CHANGES IN ,UNDilA'_.~NC[ , B SPECIAL REVENUE FUNDS c'iIIMMEo OF REVENUES. EXPFNDITllRFS ANrJ CHANGES'NFUNDBALANC= ; C ENTERPRISEF\iNDS ~SIIMAle Ur ReVENUES EXPENSES AND CHi'.NGES1NRETAINEDEN!~")JGS , SECTION II_DETAIL A GENERAL FUND I Reveoces " bpend,tures W'yor,ndCOCICc;1 FI~,;lk,a5 MISS"ppo,'S~rv"e", ,'nonce Mminislrotion 1,-,,,..r;;tjAlloroej Plal1tOP<"ralic,-, r',ofling Pol'ceProteot'vn rircPmtertion '",~~"'i,,,- C",I D8f~n." PUblio'Nc,",_EnB,ne.r PublicWcr,s_Slre~1 l"ulllicWc"s_Shop Sigos&Lighting Unallocaled , e ; " " " B " " " " '" '" ;0 " " co " B SPECIALREXENU.!'fUNOS Speci,'[ven.., StCroi,Vorl<>yk",,,,oj;onCeoter OARF Lil.>r.r\' C"' Ol'tchl'l,,, W.,h,,,"'o" Counly kecjcllng Gront '" " '" '" co " " (ccntin,.d:, CITYOFSTILLWATER,MINNESOTA 2001 OrERArING ~U"CFT TABLE OF CONTENTS (CoOI,,,,,,,<I) C ENTERPRISE FUNDS SonitarySower SlorTr.Sewer Parki"gSysle'" "' " '" SECTION III_SCHEDULES A SCHFnlIlFOFr.APITAIOIITlAY " J SCHEDULE OF BONDED INDEBTEDNESS " C SClIEDlILEO,INTER,UNDTRAN&,CR& " SECTION I: SUMMARIES C'TYDrST'LLWATE",M,NNESOTA '''MeTEl'FREVlN')''; '"'''''''IJ''''.-AW,,';'-<^,,'',".-NFlHDBA'''LO' GONERALFU"QSUMM"RY <e""'''' ,,,eo Uvc,,,,.,,,,,,,,Ic (',.""'",p;,,, , ,,','~f,;" 'M",]".",~"", [,."""""."" -,,,, '''','''''''' "".", ,~'-,,,Jf',,,,, ",.__",,,"',",'e,,,-,C'" 'M,',,',w,-jI e.,~;"" ".,ss'pp,cs,,,.,,,, '"", ,'.~ "".',,'-'''-',0 L",'-''''' "'0""" """."',','",,',, C,.-.--"""";,,,r..',,,"''',,,,,,,,, r",;Go",,,I('.,',,mrr.,", ""['''''''''''' coc_or""mr .;", ,,,,,,,-,,,"",, ''''1'..""", G;',-,"""""o T"','P"I,h"'''',W p"'''''''',",, ,,",,' ,,,,,. ".,,1' .";",,,,ht., "~"",,,,,,':,,,,,, "'''''''.'," 0"';[0'0"",,, T,.",e'.",,'E,p'"'''''' 'w,.", ","o''':'''''' E"',,'~rL'.;c, 0',,,',,,,,,,,,,,.,,,,,,,,,:,,,,,, T",,'-"';" T",,"'"(""') '""""".,ro"""",o,"'",,,wo,, """.",,,,,"'"", "..,'" ,,,,,,,,,,,,,,--,.,,,,., '"d",IEq";~h,,k.- """"","",)",,, --, e..,".'. >107.011 , """'.1" "" 01(, ,611 1020."'" ".16'.13 I"'."" ,:,." 1"41,"'" "50'" ''""''" ,:',',' ""-~,, ,,,.,.,,,' , "",,1; ,&<' 81,310.";; , I'.""'" " '-"1e,J ;>/, < '''''' 0'."'."-2 " 87G.43' '" ''''"'' "'v.'04 ""','" -I" """, "" ,,~, ;C.';,"" ;,' "'" , 'c~ ,'"', '50 82'"'.220 1;<,",'."" """"" ''''' '''''''{' "'" '''", , ""'.C&5 ," ;""", soc.' '50 "38.1l'-" '" "'''~, '"'.829 \'117,379 ,^" 5183 ," s",.",,) I'" "" 0'" , ,.".",., l'.'''-1JO " 51"'" 0," ""'" '''3M) ! "OS."'" .421 " '"7.060 , , ,,0 1''''''<7 <'C "1G-I.~'" le,"'.113 "'".,," 4SO IS1.4"1 ,a",,,,,, """:7' ,022 " "'.'63 " ,,,,,, , "' ",,:',"" , , c , "YlJ ACTUAL .2.7""",1 ''''6,'''j '~-~.'c, "~'.CC'7 12,"'2.703 n'.o,"~' F'",.'^"." , ",".'~' ' "4,,,,,1 " ",,,,,3,,1 h),' '",., t.,," F,lI 81..322 ""iKo \''9 "," 82-'27 I"" \.,." '" "" 'I.:;" .oe,n "w . ;;'~"-;3 "" "" '$1,"".."" ,;t71),~J5:' 1-'","', P''',." 1'''-'' p"'"-":' nJ1 BUDGET ".-0;,'" jY>1,"c' "'-,,"",^, >'-':",60:' ".'''-201 J',SO,Ul', 07',".'0' n,'.''-" " 1110,= 1''-'.''0' ",,,,,,."";, ".4'" ",,""",'" " ,,",,""0.'''1 c"' ESTlMAT~ 33.:'''.13' ,,001.'" "',"'" "".100 82062.'10 $'".''' ""'''" :,m"o w 51CO'21 "ie',,' ',"'''''60,' '12C.'22 ~:' ,,'""" ",'"",733 ~~ "'''',,",' Z002 .UOGET .....,O"20i 16"'" ",,,,,, """'0 51"'"'" ."c 000 , 8707'",9 ""'" t"'fe H"'" \:l:11"" (o1Y,5G8.- 't2"'Vi)' >3.00'-".' "" ".00,.3<, PERCENT 'C~J\'CE 'w"",''',,^'' ":~2"UDC" >e.;"", '.5".' .0'.", 0.2"% .:,1"" ".,,,,, .'.GO% 42'% ''''',''''', """ 1010'-," '.71% I';". __'08" o',i" .',"" H'" "'" """ 11.'''''' "V" ."oo" .,,,,,, "'" "01" .>C"," .1l"H'" ""," .'2'" ,"'0<" .,,'",' '"'' -y.'"'''' oc' _'30.-33" 1.'''' 0.''''' om" CHYOfSTllL,WATER,MINNESOTA FSTIt.1ATEOFREVc"'J~ScXFENDITUR[SANJCHA~G[S IN fUND BA.lANCE SPECIAL REVENUE FUND SUMMARY -, .------- -- , .--- .--- ,,,"""" Ince,' $16.817 $3.000 $7.198 $5.000 Ja.54% '~I"'g",to"erv','" 5685,566 5857.550 S1,111.453 S932.400 _16.11% I"orl,...ern".,jol '"0-"," SOl,'JO" )<;o,oi8 $0',0"0 "'.'0',", Dor,otion, "'"H""1 po.ilOO ~'01No $7".000 .3G.~<]% M"e<II,,-e,ou, ,,71,"90 S,8.700 S155,817 S41,300 _73._,% Tn'.I,",,,,,"" $~S1.-J46 $977:J50! $'I.449,B71 S1,116,200 _13.02", , C,,,,.,tb,end;',,", r,,o,;cs,,.,,- n.^RF ",,043 SJ,")') SO,037 SiJ,OOO _0 on~" f'oolio'NorY3 [IulchClm $7-," $5,0<]0 $25,_51 S6,OOG 'o.4J% Recycling ~.,3,G-59 $61,G8'J $62,_ S61.50G , ~"% TotoIPublic'Nork, ~~S.1~2 ~66,GDD $88.Q97 $67.50D .2338% C"Il"",&O""eM;"n Spoc;,'Evools ~30.o82 ~22,175 $27.-1'19 $20.800 _23.30% SlCroixVolleyOecCw $823,1% $726,320 ~869,922 ~799.240 .'/.05% U,"~' $777'"1 ,77?,1J41 $769-"09 ~818.482 6.3"% Pork M%,171 $044,64' ~542.5n ~561.787 3.54% Tnt"' C,,"uce & Reo 0?067no 02.066.48G ~2, '99.022 $2.200.3"" 'J.OO% C'p,"'Onl'y S974.703 S520.IJ4G $226.149 $624,"UU 170.28\\ T"""E'pcl1di,,,", 53,113.258 52,656.B2G S2,5'Q.Q05 $2,898,809 , 1003\\ ",","",",o,"""nd,,,' fx",,,dil,,", (52,132,212) (5'1,679.57Gi (S1,OSnm4) 1$1,782,40") ""08". Qtho" in"."., !d."..,..) Dondf'",e<ed3 $?%.OOO " '" '0 U."U'1o - ,ans!.",,, 51.730,685 ,1.B79.033 51,641,020 $1,9B2,669 '1M'(, -,",,,1",,,,,,' ($~51) ($162,927) ($162.927) 1$200.647 nw.;_ - 0,,1 ","e, S2,024.7"" S1,716.1M S1P8093 $1,79?.o?? I 21.24'-\ IM;n,,,"",",d,,,,,"",,") ;, '''00 belanc. W07,47") ~3",r.," ~40".1,," ~""" ~7.641C Fund Bolooc, "" , to87,73< $280,256 $280,25&1 $688,4'10 145.04% ,n"dO.I,"ce .Dec31 ~280.250 $3'6,792 $688.415 $698,028; HO% 2000 ACTUAl 2001 RI.:r>GFT LOu' FOTIMATF '00' BUOC;ET PERCEW CHA~"F LU",UIIMAlo 700'RlJnCI'T , cnYQrs"LLWATER,MINNESOTA EST",/,T['G'RE'~'EN'JES.~eEN"",;""""'MJ'H;lfi"FTA"E"EAR'"''os ONTE'PP.,5CFUNDSUMMA.Y 1%9 A-:~U^, 2000 BUDGET '"'' E'w,'ATr '001 nUDGI'T ~[RC[tH lOr"''''' 2000~STI"'ATE "'01Ell'''''[ _2."% "",,,,,,,,",-"""",' ''''-'''''''''' ,,,,,,, "0"" 351.COO S73,'" WI,"O _n.co,,", ""''''00000>0"' , <321 "0", S'O.COO "'.'"0 $'0,000 _".79'S ,eel"",." """'4 I ""."'" $"'."'" 1="'-:""] -{l';"~ ,'edP""."" '" '" ;'.'''0 - __}11 _'OOOO'~ '''''''.'''''0"'''' "e.' I'" "n "'.."" "'''','''' $""""11 , ."OJ'", """m"L""1 !14H.-'"" ($41"::"-'1 f:J>,4>4 ,S""-'-'41 .,., ",.; ""c","" ,''''H," $10,,"" '" " 1150,000 1:,"U"",, ,''''H''O'O'''''''oo ,",,,tr",,"""'p'''' "'".764 S114,"0 tn",5;;' 1120,0" _7."" ."""",,,",,,,, Sl30,"20 '''4,000 tn",5" 127O,ODe 00""" "".".,d80""" .'''',.d,.m''", '28"-,'" 1''''11 $17';,9~1 Ill',7:, ".J.% ",edE,'O""'_ ", . SO,440,,"0 12,735.001 $2,''',,"' $2M7M' ,.,,% ',edE,"" , _ile," SO,730,'" ''','02,'04 $.,9~7 ,,. $l, 14~,73~ 0.0-)% , Co".lio,F,,,""" I"'''''',;' ,e'pn",E,p,"'" 0"",""""'00' ",'p,"" ",,,,.,,,," ,h,"" ',',,,"''''.OC' :JeO'80";'" r,,,ch.,,d Coot'it'Jted r""~,m"'oE",",,, "CO'.". tn,c,," 81,174.52' $20,,"" >61,>:" sm.,'" ".0".:<4' o""""'''''",n,,:LoSS:, S14..'" "" ,:r ,,, , ... , To" '" ';ol' , , & Net , I<et. ,- .",,,.,,,0 817'-"" $",'11" >1-"4,1'14 "700 \<1"''' $114"'" ",.,,"a, ($1"''') , 81,"",173 "03.72' ~1' 'JO/ ".20,',,"" ~o .."" S'i"'," .$13"',,"'. .1("."," ('""'GG)I ".640.,00! $'06,'"' 822-'00 $1,''''0' '.oil" $61,000 "20,000 11,'"2,"" <:3162,07'1) OOH 'I'"" """, -",,'" _",,,0/, .1,,"0/ (i."" '02'" SECTION II: DETAIL GENERAL FUND CITY OF STILLWATER,MINNESOTA GFNERAlFllNIl SUMMARY OF REVENUES , p'.:IP""1'"'A' S178.'liinl $~.107 9?6 53092139 $4.034,297 30AI% L;c0oso'&lxrmits 5570,231 $3EA.11D $65'li"'0 $"D/,48" .758% C"rge,for,ervce F'," ('"","od, $?11.'<! $21134, $221.910 $221,910 G.D"% Ad'",n,lra,"". $122A32 $12~,356 $124.3~U $111,2~7 _10.51% Otllorfees S534,267 $452,2GD $669JDn $''''~,''UU .11.91% -o1JIChor"co10 Service .868.091 $787.890 S1Q1,9(}.1 $8?3.087 9.14% ~lne5 & torte,t, Sl'JC.OO7 $188.5CD $12~ 1DO $1:>3.500 0.24% Inl~r~"V"rnnl~"'al Feder.1 COp"gro" $31.25-1 S20.0Cl' $25000 $12,500 _50.00% CISgronl " ;0 00 $41,667 100.00% Miscolar,oous $)?(j,,, SO, $217.662 >0 1UO.00% State , HOrr<",teadcredi' ~1.O2€.033 $1.026,192 S1062(14 '" -'10000% Loc.'9OV.""T>"fll.id $1102.068 " 109A65 $'11<1>'1'if) $1 "D0,432 26.'-~'% PERA,,.,.,,d $1':.87" ~15.874 $1,.874 $1b,B74 O.DO% LQwll1"H"lJ<ir)gA'~ " W " $4,D17 100.00% PclicoslaL."d S10~,8oJ $10rUGO $99.641 $1D9,000 9.39% Policotr,i,1ingoi, $8,'10" ~70aQ 3%21 $8,000 -~.Il'.% Fire ,to:e oid $83.966 $80,50ni $07,112 $83,000 _4.75% H;ghw,y'" 5121,S72 $115.000] $11',6~.' $122,000 5.48% S'"leU'o'" $20,18" $17,000 $227.555 $'11,5Ua .94.95% Olh., $'J $oj ~ $10,000 100.00% Loool $2,0001 Higl\wey"'" $7.705 $3,603 $4,000 11.02',(, ,^"CountyG",nts '" " $1,748 ,,, 100.GO\( Juvcnilcofficor S?5.c-85 $25.70C $2<,228 $20.OI)U 3.19% Totallnlergovemme"ta' $2,552,753 $2,531,231 $2,962,410, $1,R"6990 37.65% MIOcellaneou, , Inrere,' $116.25-1 :;~O.OOO S70,622 $80.000 1328% Other $164.7co $1?0.500 $146,440 $60,650 "8.~a% " lotoIMisoclon'ODU. $71;00\10 $1BO.500 $211,062 $14~,BW ':30.20% To"IRe,enues .--.--- ,7191.882 $7.hO.1bt $8,C62.589 Sf,611,019 .4.66% ----. 20C{) ACIUAL 2'JO' BUDGET 2CO' ESTIMATE .002 BUDGET PERCENT CHANGe 2001 [STIMAle. 2002 BUDGe I , CITYOFSTILLWATER,M1NNESOTA SUM~ARYCFEXPENDITUREci GENERf',LfL'~D MAYOR & COUNCIL ACCOUNT CODE IOU 4000 20GO ACTUAL n01 BUDGE'r lcn, ~SIlMAlc 'O~2 BUDGET PFRCFNT CHA~GF n01ESTIMATE 2CD2BlIDCFT Po,,,,,,,nel.,,,,,,,,,,, $52,851 ,87.12' $84.5~9 S~3.78' _1'ln:, 'ierv'Gos &charg~' $89,194 ,76813 $14:\610 $56.221 60.82% lIi"",II"neou, $13,048 ,_:5000 $15,60/ $'14,30U _14.92% Total [xpordit"r~s S15S.0lr! $1W.i34 $224.856 $131,302 40.::7% e CITYOFSTILLWATER,MINNESOTA SUMMARY OF EXrENDITURES (JcNH<ALf'UND [LECTIONS ACCOUNT CODE 10D.4010 rerscrne',erv,oes SuCpl;~, Sor,ic.s& cl1argos "'"cellanee.,-" Capitalcc.r1ay '-ola'bpe11i,ules 2001" r.o'." ,,'~,.I''''l y~"' 512,948 " '" $1J.41U f2c'1 ;C " $200 fH,7 " " S1.8~5 $r.r,o " >0 $7<;'0 " SU ;C 514,001 " $-) $16.273 , i ! , ! , , , ! , ?eno ACTUAL ?001 BUDGET ?001 ESTIMAT[ 2002 BUDGET ~f-RC"Nr GHANCE 2001 [STIM~.I~ 2""2 HunCH 100.CoO'-\- 100.GO\(' 100.00% 100.GO';(, O.cc'% 100.GO'k. L " CITYOFSTILLWATER,MINNESOTA Sl.,M"ARYGFFXPFM1ITlJRFS '::;=NER.^,_Fl.'NCI ~~IS SUPPORT SERVICES AGGOUNTCODE 100-4020 "ersconel,ervice, "' $55.426 $5b,U1o $61.100 g.~!H;, Supplios " $:;5,~;;O $36,375 $2UU" _'8.97~.'" Se"'".",&c-""rl'e., '" $24,200 $13,12b $31.551 140.37% Miscell,r,eo", '" ,1:",0 $45 $4U" 78"."9~'" , CopiUlloutloy " '" '" $4'",i~[) 1 OO.OO~.'" TotoIE'rend"'Jre, " $115."" $105.421 $15",001 47.98,.', , , , - ----- - 2000 AcrUAL 200'1 BUl1GFT ?OC-l E~TIMATE 2002 BUDGET p~kG=Nr CHANG[ 2001 [STIMA'lc :002 BUDGET D~pOltlncnL bc~an ",;,h 200' ~udg", w CITYOFSTI~lWATER,MINNESOTA SUMIMRYOFEXrENDITURFS '-'f-Nf-kAI HIND FINANCE P0rsonnolsc"iccs. Supplies s~rv,.,.<&".r9.' Mi,c.lla,eolls Cao'laloutloy To"'F'pend;lu",, ,(1nr) ^CTUAL $235,"09 %,927 S52.437 53,410 $'0/,033 Z001 BUDGeT 0211,112 $10,000 $00,464, $2,500 ;0 S2Gg,gOO: "A~,175 ' Ar.r;mINTC()D~ 1Orl-403C 2001 [STlfMT[ $214,392 ,3,C50 S4".,0:'" 51,682 $1:J5,958 $409,615 200. BUDGET $22n,~O-" $7,500 $<>7,187 $2,30C $55,000 $J56,~9. f'ERCENT CHANGF 2001 ESTIMAT[ 2Ll(],,8LJIJCf-r 7.00% -"i.''''% 25.550/, 30.14% _iin,5% -12.990/, " CITY OF STILLWATER, MINNESOTA SU~MARY()FFXPFN~ITlIRFS SCNER'\L,UND ADMINISTRATION ACCOUNICOl1E 10'1--4040 Personnelser"ces $316,683 $000.527 $336.537 $3~;~ ~UpO""5 $10.507 $R.MO %.643 $9,300 '"""'"'' ~d,,"g~, $106.31: S109,~'I, $132.172 $123,761 Mi,,,,,lIon00u, $;'8.092 $5,500 $12.9/9 $8,500 C8pit,'ol'''a1 $21,9JO ~".,.oo $50.858 $16,500 Totol[xponcitLros S"24,W' $':('8544 .539, 19~ $6D,9W , I , , " - 2(J<:-n ACTUAL '001 BUDGET 2C01 ESTIMATE 2002 BUDGET PERCENT CHANGF ;!UU1ESTIMATF 2002 ~UDGE'r 9.87% 39.89% 5.36% -34.51% _oU6", _2.0~% L " CITY OF STILLWATER, MINNESOTA 8UMMARYOFEXPENCITURES GcNcKALf-UNIJ LAW/ATTORNEY ACCOUNT CODE 1O-J-4045 ~~HCrNI CII.~NG~ ZOG1ESTIMATE ZOOZ8UDG~1 PorscrI1cl,crviooo Su!,,'ie, Se""e5&c'arge, M",cllal1co", TDI81 F'p",,'Ii" ,,~, L';['U ACTUAL S74A21 SZ812 $lio.lcO $248 P50.6'11 .OU1 BUDGET 2001 ESTIMATE 20~2 BUDGET -,- - , ;9,308 579,0.99 $86,31>\ 34~% , 2,550 $2,779 $2.81< , 19% 0,"~1 , $1U~,21" I $137.358 _15.84% , 1,000 550 $0 lCQ.OOOl , 9.689 , $245,543 S226.48B -(WJ% , , , .-..-. , " , '" , '" n CITV OF STILLWATER, MINNESOTA 0UI~MAKY Of cXPENDITURI':S GENERAL FUND PLANTiCITYHALL ACCOUNT CODE '(1()-40';'1 200C ACIUAI 2-301 HUE1G~1 20C1 Cl"'MA'c 2002 BUDGET PERCENT CHANGE 20C1ESTIMAlc 20G2BUDGI':T - Personnels.""ce, $33.746 S06,140! $3B.61% $4'),891 C 0UOD"'" $<~.LI4 SI0,1UU! $3J.741 $22,400 _:l:\ SocviC"'&cI18rg'o' , 25.93D $65,552 $11D.11n ~118,375 " Miscel'aneoll' S17e:: $5,~50 S3.50L $4-"">1' oc, r."pil"'Du';"l $'1~1W $10,500 W $52.450 "'" T'JI,,;Exl'erditures $ZC4.1€Z 5157,342 $195.222 $<.1"-100 n - , , , 88% 0'1% '8'li "1"k 00% 30',\ In_~ , CITY OF STILLWATER, MINNESOTA SLJMMAkYOI'EXPENDI'lJPFS GcNckALI"JND COMMLJNITYDEVELOPMENT ACCOUNTr.onF IOC-L.",5 , , Pe'sonnel '~'V'C",' $173,270 $'Ir,o.",,; ~'174, '"" $188,362 e 13'" S..,ppHe; $2,304 ~G.700 " " $G,OOO ~".""'.', 0,,, 8"""00;& 0'''00.' $2e,"lo $:36,041 S24.428 $27.332 " iW"'.. \,li.<I<<II"""",,s S2.2~~ $L,UUU $1.910 n.150 ;257'", C.p'L.loull"" " Sri,250 $b.437 $4,250 -0'3.03';, 'o'.I[,""nd:',,,'o, ~2n7,'''' $?3? ;"1.' ,;'10,7'1 ~228:094 8.24'" -- 2000 ACU~L 20'0' iJUD(;ET 2001 FSTIMA ~ .002 BUDGEl PERCENT C~ANr3[ ?OO1FSTIMAlf- <O-J25UDGET " CITYOFSTILLWATER,M'NNESOTA SUMM/,RYOF EXPENOITURES GENERAL FUNO POUCEPROTECTION ~,CCOlJNTCOOE 'OU-4UU'J ?OOC ^CTUI\L ZOO. BUDGET PFRCFNT ~f-IANCE 2~01 [STIMATE 2C02H''''CET DO- BUDGET 2001 FSTIMATE - , f'~",onn~',e,v;Ce' $1,492,236 51,545321 $1,,9J,oEJo $1,69:).273 S'PpI8< S52,JOU $~3.1aO 049,050 $03300 I Scoviocs& c118rgos ! :mB.n53 $117.774 $110,624 S116,:<SB Mi,c"lIan~olls 544,714 $114(1'" 519,106 $16,500 , , "OP""'"""")' $116.080 $96,30') S,,"-482 $121.750 Toto F'pe'.ditllreo " 8')2.351 $'I."2~,"9G II 0%834 51,%8:"' , , , - " 007% 8.6"'> 5.18'> -no4~j, 30.24'.', 7.Q9% CITY OF STILLWATER, MINNESOTA SUMMARY OF FXPFN"'''.,R~0 C;cNcKALI'UND FIRE PROTECTION ACCOUNI COl)~ 100-4V/U PcrsoOl'olscr,'ioos' $582.2W S580.05Sj $693.355 $651,785 -40"% Supp'ies $34,849 , $2-1,560 $3J{D~, 324,60C- -27.01% Q~rvices& cr.':le, $155,667 51'0,994 $1/UA/l $152A46 -'13.61% M5oell"oeQu5 57.040 $6,JOOj $0003 $5,700 _1J.41% Cacitalo"ll,y S9H"4 $40,560 57.121 $J'J4,;"; 4173,16% ToL.I['p""J,lo'.' $011.1'L S318,172 $917.245 $'1148.823 , 25.251\ j I , i , --- - - 2000 ACTUAL 2001 BUDGET 2COI ESTIMAT[ 2002 BUDGET PERCC:NT C~.ANG[ ?001ESTIMAT[ 2,J02BUDGET " CITY OF STILLWATER, MINNESOTA SLJW.-1ARYm>-xp~N"'Tl.-RFH GCN[RALrUND INSPECTION Pc'sonnclscr"i",," SlIDplies Se-v'c,,&cl1.rge, M;"ellaneou5 capitaloutla'.- T,L.IC'p.,,'Jllu,e5 ?cnn ~.CTUAL $1,,~.7M S4.Il,", $62.162 S1.654 5261.4E[- '001 BUDGET ACCOUNT CODE 1~0-4080 PeRCENT CfiANGE 2001 FSTIMATE 200< ~UI)(;ET 2001 CSTIMAr~ 2~02 BUDGET $1S7.647 S150,l60 $193,364 .15.20% %.100 $3,677 $6,200 68.62% $3B.9Go SB1,nf;g 543,187 -30.300'" $1,300i $765 S1,3D0 6~,93% $7,200' S5.aeO $2B,2~0 382.08% S,4Q)1~ $223.0?6 S?",.'J01 22.09% ! I % '" CITY Of $T'LLWATER, MINNESOTA SUMMARYOFEXPEN"""RFS (;c~~RAl ,UND CIVlLDEfENSE ACCULlNTCODE IOQ.-L~S5 2000 M~TlJAL 2001 BUDGET 2001 ESTIM^TE 2002 BUDGET PERCENT CHANGE ~C-Ol FSTIMATF 2002 BUDGET Pc'sonnels"rli"", ;0 '" '" '" D.OG% S,"pl.s $(] $00 '" '00 100.0C% Sorviccs& cl1mge, '" $2,950 $1,678 $3.763 124.26% , M,o.II"',~ou, ~G i '" $7' ;0 _100 (]f'% C"pitoloutloy '" $>9,800 $20,016 $J7,500 en3% r-"'"IF'I,,,n(];tlHe. '"' $22,D10, $21.771 $41.313 89.76% 1uUO':oOlI0 outloyeXfJOfldiutre, po,lp~n" "flhI2001, '" CITYOFSTILLWATER,MINNESOTA SUM~ARY OF EXrENDITIJRES GCNCRACr'UND PUBUGWORKS_ENGINEER ACCOUNT CODE 100_4Q90 rerscone',er;i,,,,' $245,144 $"'3.""" 5251,685 $303,8/1 20.74, Sup~li~, %398 $8,800 $~,O94 59,700 58.17 ::ier'""",&chorge, $28,857 S::3,g76 04"7,548 $18.808 -9511\ M",~II,"eou5 52.6% , S?Q10 $1,665 S;"OO 56.16 c'pi:>lo"tlay $U 11O.75D ;13,405 $IB,OO.Q. 34.28 T,I"lbpendIIClfes SZ83,D3S ! $-1)1 g25 $6B5,~97 $;)o4(]8':i -48.34", , , , , 20GO /'CTUAL 2~01 BIJlJC~l 2001 ESTIMATE '00' BUDG~T PERCENT f:HA>JGE 2QD'FSTIMATE 2UC2BUDGET , , , , , I 20 CnYOfSTILlWATER,MIN~f.SOTA WI>1MARYOFFXPFNnlTIIRFS (;~NI:R.~L ,UND PLJBUCWORKS_STREET ACCOUNT CODE WU-4100 P~KC~NI CIIANGE 2001 [STII~ATE 200lBUDGET Pw>"m,~1 ,"'V;C", S'Jopl;co Se,vk,",S"ho'c"' 1,1i,00Ilaooo'." Cooitoloutlay '01.1 E'ponoi1",~, 2000 ACTUAL >~22,386 , ; $147.696 $1A)n,~ $1~.581 $174.424 $,!!/1JD ! 2Cc-1 BUDGET $5D9,075 $113,500 $17A.C50 SHJ,nOO 3607,000 2J01 ESTIMAT[ $056,611! , $162,-:)62! $167,8'5 $4,%H S860,84,'1 $1,4'''-''''0 $1.7"?,306 200. BUDG~T $533,2521 5.B9% , $129,5001 -,009% , $175,7161 4.71'k '" _100.:JO'k $1b1,'(]O -81.:4% $999,968 _H26S; ! " CITY OF STILLWATER. MINNESOTA Sv~IAARY()f-H~f-NIJ"LIRf-" 3[NCRAL,UND PUBLIC WORKS_SHOP .~CCOUNTCOD[ 1004110 Pc'sonncloclvicos 365.86,' $65.5S5 570):;0 $74,335 _1.18';(, SClppl'es ,,3.127 $23.000 $/,52/ $17,QOa 134.68% "e,v'c.<~ch.'9.< S}[)'''" $/':;.464 518,722 32-,H1 1..!i4% M;".",II"n~0u, 35.8C7 $2.500 $'O,<oU $4,000 -60."0% Capitaloll"a:, _-1.1Z1~L $21.000 517,333 S10.UUU -42.31'f TotaIE'l'a,-d;lur." $108.G~1 S'JG,04~ , 5129,102 $117.37g -1.%% I ! i 20CO ~CTUAL ZOC1 BUDGET 2001 ESTIMATE 2002 BUDGgT P~"Cf-Nr CHANG~ /(]01F~T'MrE 2002 BUOGET n CITYOFSTILlWAHR,MINNESOTA SUMM.~RVOF EXPFNrJITlJRF'S '~[N[Rt\LFUND SIGNSANDLIGIlTING AU-:rJlINTr.OrJF 100_4130 20CO AGTUAl 2001 b',.JI1<;f'1 20['j H'IWATE 2002 BUDGET PeRCeNT CIIANGE 2001 ESTIMATE 2002 BUDGET ..-- - Suepl;o, 59.6"9 $12.000 012,738 S10,000 _2109% SONicos& cl1orgo' $210.3HO $171.000 S215,112 $:'11,000 '01',(. Mi,oelloneou, $524 $700 " >0 0.0"% '''r''"'O''''"1 - " " $(] $" 0.00\(. .--. -...- T"toIFxf',,'d;ll""' $220.""3 $1R:\JOO 9?7,650 $221,VOG 3.Q1% I , i , , , I I ! , i ! , , " C'TYOFST'LL.WATER.MIN~~80TA c_UMWARY OF EXPENDITURES GENERAL FUNll UNALLOCATED ACCOI)NTCODE 1 OC_<1 ~O " - Pc(oonnelootvicos $2"<U'JJ 8181,476 $2[>4.250 S2<'.~<J 20.2'1' 011cpl'es OC '" ~! $0: O.O~' , s.",,,.,& oh",ges $97.205 046,4:;5 $8,,405, $486B2 -44"3 !.Ii",,,,II"o",,,,, $31711 $3,[000 $7'J,185 $30.5<)0 "G"~ C'Pltal.oull,\' W " " W OO'} - TctoIExpcnc'it\JrlOs 5:1]0,009 $229"911 SoBJ,!\4(]I 5325.705 -1U4d , , , , , , 2000 ^CTU~L 2001 HlJl)('FT '00' ESTIMATE 2002 BUDGET PERCFNT CHANGE 2nO,FSTIMATE 20C"gUDGET I - , , " " " SPECIAL REVENUE FUNDS - - ~~v.""e" ,,,',,"" W ;0 ;0 '" ".,.n Dan""on, $5.00" S5,OOO "" $",oao 1GO.-~U'.-' 'ol,I.~""en"," $"DO~ SS,OOO "" $"-000 IO~.M'{.. F'pe,";r""" , ~QI~ribLlt;On" :;n,a8" S21,000 \23,""0 ~17,OOO -,1308'" So""O'"ndch"'Q~' S2,,"" " ;75 $4,119 ~j,"OO M"","a,e,.", 0'1" " " " 000% 'nl""',.,oi!u,,', S'"...,"? $22. "5 S77"9 $20.BOO .2..1'0% ko,en"" me,' '",',cer) .',endlfures i$25.0o?i ;$'I7,'I75i 1$27119) "12,6001 _0,.0C-% '~lher"ore"'e' r,a",ler" GenorolFunJ $7,'"')(' 51i,'-'5 ~17,175 ~12,BOO _2'.471, T,"",^""C'pitol "roj $0 '" >9,~26 -"'.OO1{' ro"'T",,ters $,5.GO[- 51;,1," ~2;,1D1 S17,600 _52.77'" Ne',"orea'e<decrco,^,) In ,,,," ""0000 , 013 " 1$1Bi " -10000\\ f""dh"',nce Joo , '" $'" "" >0 _'0000% "",dh"',,nce -r.ec31 "" ;Ie " >0 0-00% e'TYOFS"LLWATER,MINNESOTA .sUMl',I.~I1Y 0> kLVoNU~S&f-XPF~CI'T'.,RES SP[CI~.L R"vENUEF'Uh" SP~C'ALEVENTS >JN~NUMBFR ''''0 2000 ,'CTUAL ZCOC01 "UUGcT 200' ESTIMATE 10 PFRCENT CHANG[ 20U1ESTIM~.E L'J"2H,;r;r,FT 2GG2 BUDGET ~ GfTYOF,T'LLWAT.R,,,"'NNc'OTA '''''',n',\''~ '" "Cvl""Lc'& LX", "",,.C'R[C; sP',"i"._,eVENJEFL'D STCRDtXVALlEYRECRcATlONC.NTER PC"c'"" '""",,,,,,,,," .-'.<1,'81-'''''0 (0";,",,,,,',","",,. .".,"" ",,,,,,,--, O'g","~"CS""'"9 c,,, ','0:.1>,", "c."","," """'.''''0"' T,",'".,'",", E'pcod,"", "C""",II"P"ce,"",,:.o,,, S,,'p"" Socic-o,&cha"., ..,.".11",.,", :.p'-"'~"'" -ot<'R.""",."C."" '"O'o',V,.-,,"'.,IO'>o.''' "","",, 3".,;"",&.,,,.,,," "',," ,,'.'"' ~.,''''O""ay -0"'''''''",<< Li'.-,L".,,,Aceoo ','pp'''' ""'''''0"''0.' """,''"''"' ':"ita'O",',,, -ota'_i1y""."'""" "",r,,,,",,",,, ,,,,"",,,,,,.,,,,,,o,,',,,,eMIl."'"" ,",,,,,,,,,,'''''''C',"''',:, 'ro"",,'" ",""",:".". r"",',,,,,,, "".",,,<dcc''''''i ""'0"""1"'''''.'''' '.-foe.' ''''"'' ''''.;''''''',,"' ''''''''',''''C',,'' ""('ll r'."'U!'L FU',"r1UM,ER 202 "F"""" Cf-Ar'CE ",. CO," 20.' "'01 EST'-'."E "'JOGET ESm'ATE BUDGET 2C,O>RL,n~r' '0' 1C~ $06,'" 1",,"I]( 1'."-,, S84000 $73.10' ,",l,OU') .41."-~ 1''''00 S6..""U '''-',:lnr; 32.'"" 112285' Sl53,'6" '"'",10(' 4'.10'" '0030' ~81,'" "UO.911(' 23.2n ~, '0' ",,"' Se,'''' 29.82"" ~i "'" ",,&e' SOMe, 8.04'';' "111100 SlOO,481 10".000 J6.""" ""'00 1''',''' $04,9OC 44.24% ,,,,,'" Sl,""-o." $1,C15,'" .1O.on 1".070! IS,'" '001.." "'IS.'" $53.'" ~,' ,"" se,"" $01,'" $Oc-",,, SI'''.I1[' S..,.-..." "0;"20 110'-.'00 F',,"C .2n1'-S ""i."" W,""^ 14""'0 137.",,1 '0.46',; ,.,.'" "'''2 $0.'.' '1',"" 1,..,5',' <:;i '-"": , ,"1.',," 'OG01 S16."0 117-"',' $O',"'.i' $4&3.000 1'82'49 l,ofi.i4il _H.^," 16.'"' ,','"'' >35"' $8,"'0 14<-"," $212.0"' , '''.11:< $'''''.1" "".'77; '""'" 12,610 83,1" $""" "JOO -".,"" $126.4'2 $11,833 $"00 " .lOO.'~o/, $345.'" S'"',''" $1""" "23.077 32.2$% $6.402 '0,220 aou,' 07,00'0 -22";% $116,0" , "','" $V,,," "'00,50' _12'"% "e, 81M' $0,. FO'O ",", a, ~'.,3" " 0'0% a"",,, "",,'"' .13MlO S1162" _'286% "'87,<0' "".'"' "",,74' ",",;90 540% 13190,GD2i a93,163 '''i':-'.'''' '180,0'0 ."-"0'-' 8125,390 , $1:11"[" "".70< , "',250 6J.4''-' (\9311 1$1""271 1162,92T, 1$'00.641" "-15'/, 1124'." :''',"'';' 11;4220\ 1$"0',97) 271.750/. '166,2"i ."",SO $:;.""" S15.",' -9i.3\% <208562 __"40,0'.." $1<2,603 :;.1".110 1".27% , ,<2,603 S,"','" :14'^.' '0 "9)721 3.27% T CITY OFST'LLWATER, MINNESOTA SIIW,WH 8F REVENUES & EXrENDITURES SPECIA.LK~'i~NIJ", f-IJ~U DARE I'UNL>NUM~cK "" - .. --.--.- Re'''''''8< I Inlo'osl $2,0 ;c 516" '" '00.00% C'onatlo15 $7,9 $300 $2.70C S2,000 -2o.9J% Mi,cellall~ou> S??33 $200 $1,516 ;,,~ -(;IU,% l'ol.'Revenue $3.26:< $O'"U $4,381 '$2500 _42.04% "xo~nditule< Ser',icesandChorg85 SO " $6,637 I '" .100.00% ~ur'pl'es -.-. 30.943 $3,5~O 55.000 100.00"" '()'.'hc.eM.""e, S""3 $3.5~0 $6,537! SMOO 9.60% Re','ences o"er (under) -:$2,206)1 ,,'pendllu'" iS2.G8n 1$3.000) (S3000;' 55.'141\ C-'"or;ncr~'sos T'""'t~r'n"General F.lod 00 $3.030 $3,000 I S3.500 15.B7% T"""fel n-DlItchElrll " " '" " 0.00% - - TolofT"",f.,, % $30'JD $3.0nO $3,500 16.67% ~ctincrcosc :dCcr08S0) ,nfJlldbal'N:" fS2.681:, "" ~744 ;; -10n.OO% I F",,,!bol",,,," _,1",,1 $5,293 52.612 $2,612 $3,356 2B,48% Fundb.l.n"" _0.031 $2,612 S2.612 $3,356 $3,356 0.00% i I .--- 20CO ACTltAL 2~01 BUDGET 2001 ESTIMATE 2002 BUDGET p~RGcNT cH,~NGE 20D1E5TIMATF 20')2UUl)Gcl ce G'TYOr5T1LlWATER MIN"~SOrA J""MAI!Y () !'LV,N' ,r~; " Fxro=NrJ'TURFS SPEC1,L REVE~UE =J"~ uaRARY FUND NUI,IBER "., - , -c"" .'"" C",",,,tmS.,,,"'" ''-'20 , $'.(,00 ",708 $4"'0 '"")% ,,,,-,,, "'"' , $3."'00 81.000 S') 100.00); no,""", .RbR , OHIo >'" >0 .100.DOlt ""'""II,"eol.' ,".," , ><.10'_' 5'.04' $4'<00 -07%lt SUl"","", " , S" '" $9:il% 0.00" To,"'Re".m.' , "",." $1>,';0,0 t"-'4' -'8,%lt , 'I'"""""'"' 0,.""", '.-""e'S. '.."e, $5""-"'" 502(-.218 5'.20.031 0556,09') (iH?% ,,,,.lie, \/9.89' 11'14.600 $08.160 '"023" ];'Jo')<, s,-,",e,&Ch'.',e, S~'i""" $4""' $".530 M6.0'" usn "" \<1,,,1100"" $5.0" S'-'50 S2.7<' $'<Y--' 25."6'.' '.'"1"""""'" S07.", 1'0,'00" ._.l"O<'~1. 100'.000 "2.0'" Te""".-"""" $-'''.1<0 ,711.,6, s.'e',557 5'M,",' " 13* ""'"' 00''''''''&0''''0' '''08' ",'.OR" $;<'''' $25'" 2._3H ",,"",' " ,'"',' $1.""0 5?,'05 $"'0" 8,'":\'" "",.,,,",&,C',,,,", "'''~; "'.c'.u- $54,303 $""" '"",'0 """"",,"m,, $''-' ""'.00 52.4L8 $2.',00 2.87/0 (;801,;10""." ,''''', '4'n3 $2"'" $"""'0 79.4;)1; i'""""" $1022" $'4',C"'9 "",R4R ,100.259 25.3"lt "to' , ",'"'".,," "".25" $25','" So,""" '""'.402 n'H R,,,",',,_.,",..o' ,,,,"," E"""dit,.,, "..".,.- " ':~"42 S14, ..,"0',,0-3) t$WJ'n ".OJ" , (11.',,,,,,,,,,,,, ,,,"",, ir__GO"".' 0,,,, '0',9-"2 ~'''.C41 114"'"til S700.'" 1;,5H T,""fcI',eCapP,ojF,od '" ,'II""" $10,'0' $'0,300 O.OOlt T,",,'., ',--CaOi1.' "'''''''1 1~".i/1 , '""70 '00,0""' SI2\~2C- lO1.3H T,:'''''-'"J<'' Ill',"'"'' """.3" $'""'" .12(;,137 5910.282 13.40% , N,j'"".,e:deo;e"e\ ','",d"l,oco "$1"-"28i " $'-"8' " _10000% ".,,,,jba'.,,e _J," , "0...686 '$8<2} 1$042:, ,1.8J9 401.",'~ Fundbol,'''" C'cd1 , ';8""'" l~''') $2."'9 "MO 000% I ":'",' ^CTUeL cG01 B'WCe' 2C'31 FST'VATF 2002 BUDGET reRCFNT Cf-lANCE 20'" EST"MF 2C'", "UD~ET '" C'TYOFST'LLWATER.M'NNESOTA SUMM,\R'iOFREVENUES& =XPFN~ITI!RFS S~LC'AL~LVLNUL' UNU PARK R,.,,,,,,,, p",~"Sd,"dtlF'"ld F"", Intero" 1J0nallons Mi,celloneous lu,.I',",.,.,", bpCn",',,,,, P""'H'"'~""'''C"' S,"'"" S,,,, cc',& Chacgos ~""cc"on"'", c.p;'.' 0,".,. Tr.','F',end'tll'e, "",'erlle,oyeriundor;, F'f"nd'MO' O"'e"nc",osoo Ronor,oCeed, r,.,,'e,'n_Geoe,,'FlInd ',.,,'e, 'n.C,p Prcj Fund r,",',fe, '"-C,p,,.'Ovtlay ''''"to'',~,P''''"",e' N.I 'nc",o'cidocr~o"o) in,"ndbo"ncc ,"",,,,,,",,._J,,,1 CU"U,",,,,'c._ ~,,"J' FUND NUr~BER ,~ ?OOO AC'UAL 2~Q1 ,L'OG~T 2"0" ESTIM'Tc '00' BUDGET $30 $" $" , $7e $U4 , - , oH' >O.W'O \1'J.260 $'2.0001 7H1 " ,J,iJ1 $6.000 1.1C-C $1000 ~?OO $;.000' 4'" $11000 ,84,654 $UOU - '.J79 $15000 51')1,046 $'"500 8,13B $428Ao'-l $415650 $438.888 0,787 $"O."C'C. $44C,(" 553,100 7/1$ $09.8&' $71GlG S52M~ ',707 ro.:!c-c $10731 S5,lG~ ;,3B2 $ooo.r,c,t $11,::34 >401,;0" '.,oJ $%",f"'" $6846C-e. ","'~,JJI , , ,1841 r$IjS~,€44) 1.$'""'""" 1,I,J09,3371 ',000 ,0 '" ,'J ,155 ,[12,644 $512.04' $",'?'?S7 " 017.000 S1',,"" $10.-"'0 ,197 ""',000 &142,234 $4"7,::,,::- ,35" ""4,044 %nSI" $1-'!09.S37 "S"i '0 S'",9'7 W " ,w ,,- " " 1'$'-" '2'0 S4,. SJJo \1,1'" f$" $101.2~ $70,462 r ~j $.",'0" $75.462 $7",462 $10"-378 $11\4.370 $104."'" pmC[~T CH,\NGE 2C~1 [STlMA," ?OO/nUDGL' _&,n O'U"" 4,m.:"''''< gUN '".'J5'k '"9'1 20.00% -1?26'10 -11:;1% 22872% 50,1,% ""'I. o ('C'/, '."'0/, _41.10% 228.12% 00.,"", -"'G-~Q~, 117.83% 000% 00 CITY OF STILLWATER, MINNESOTA 911~MARYOFREVENUES&EXPENDITIJRES SPECIALREVFNU~ f-LJNu DUTCH ELM ,UNDNUMBER 200 200U ACTUAL 2'OU1 BUDGET 2UU1 ESTIMATE 2002 BUDGET PERcENi' CHANGe 2eu', cSIlMAI~ 2002 BUDGET Revenues "to'">t $2,2'6 W " 1]2 '" -KUUoJ% Sp"ci,IA"",,,nenl '" W ,; " -10000}% To'"I",,",,",.. $2,216 '" " m w E,:",,"dilurcs SlIpplOes '" "" '" $1,00oJ 100.'):)'" Services & ohorQes S7.l40 %.000 S25-"51 $5,000 _SO.JS'h Miscellaneous $1/0 $U '" '" O.-JD'~ lolo'h,endtl".' 5r3U Sr,"O(J $"""5" $6.00J _76.43'h Re,eolles over (underl Expeodilure5 (%.U,I'I fSO,C.IOU,\ IS::4.314,' ($6.00~1 _75.32% Net;,,",",," f""C,~"''''') ;,.ru"db.I."c. (S5,CS'7i ':$5,000) 1~2".3'"), {$6.Qo)Ul -76.32% f-"ndM'""'~_.J.' , SJU,C'W $;<:U,'") n"n $8.S58 _73.30% Fundb,looGe Dec31 533,172 .gS,172 $8,B58 , $2.858 -67740/, I I , _____._ _._____.___m.____ - -- :;1 CITY OF STILLWATER,MINNESOTA 9IMMNUOFREVENUES&EXPE,~DITUR[S srcCIAIRf-Vf-NlJl-f-\JNIl WASHINGTONCOUNTYRECYCUNGGRANT FUND NUMBER '85 K€veo,e '"'.rgov",".""O"'" $[)0.078, 561.000 565,678 SG1,bU'J .6.36'~ I,,,","", $1 :\9~ " S5'0 $'" '00.00'4 ToL.1 R8v",,"~ $6?,~70 W1.UOO 566,188 SB1,!\on 7.08% , expenditure, Ser'"""IlChor,es 538:J70 S51,OC'O SbO./GU SS4,OOG 6.38% MisCEllonecus 519,999 $1O,00D $11.886 $7,0.00 -JU.9U% [ot,,'hpend'tures %8,059 $61,000 %2.646 561,500 -163% ~.v.n"~o''',r(""deri , E,penditllres S8.0~ ,C 50542 " 100.00'k C'h.r(d"U~"<"') T,.onsfo,O,,,_Sc,lidWo"," .; " " " 0.00"/ Nel ;""re"~(d"cre"5e:- "'-u',dbol.,,c. 59.001 '" $:\512 " _1Lmor)"!- F""uwla"ce- Jor.1 f-- $18,330 $2i,JJ1 $27.331 $30,873 12%"" F""db.al"""" _Dec01 $21.001 ~27,J31 $30,8n $30,873 OOO'~ , ! - 2890 f,cTUAl 2CU1 BUDGET 2D01 FSTIM~'I~ 2Q02 BUDGET PERCENI cKANGE 200jESTIMlllc 2GD2BlJD-:;,T c, ENTERPRISE FUNDS ClTY OF ST'LLWATER, MINNESOTA SUMMiII;YOFRF'-JF,WF"~FXPFN~FS FWERrR'SEFUNO SAN'TARYSEWER Fu,mNUM8ER me O""e<j'''lRe,'"".," 51,418.020!. $1 ,4G2,J~a ,,,,,,,,",!'" ,"'V;,,,,, $'.421.01~ S1,4Dt\.Mo .100"" , O,ocotirgb,erse,,, , """oooe'Servic", 5171.%' $1%,68B $2;6.497 $2'19.6u 1.40'k ,;.w"'e, 017:100 $",5'~ $'O.96l $'"."UU 72.31% 00",",c.,Scho'O"' " ,1-02.,00 $'I,22J,S57 " '91,927 51.102.'68 a.02~ Mioce"'"'""1S 0?'J.,94 &2,28'J $5,530 co _100.00% r'of'pc',tio" Pu'chaoed "3.7)3 I $41,~8'J $62.677 554.000 -13.84% Contnbllted 5128.184 $""4,""" $'J",5"" :;120,000 .7.57% '0""0"",,,'.,,, [XP"'''"' S1,,"".';4" $1.6"'.1'3'3 $1,G27, '~7 S1,613,695, -<1.83% Op,,-atin,lllcomc(Loss) ':582,622', ($1W,2M) f$206."O) ($206,8%)' ".J7".} \o",.,",.';""I""W"""' ,,,',,",,' 57.:,,07 $40,000 $58,266 $50.0uu _15.G3':' ';0"'-"'.''-.''",'''1'''.'0"' ':5J,8481 '" $5.709 ;0 '.'-h".,.,.'.b"'.""'ge, ':5"-'10', $,MO<J ($1.728) $30.000 ~"~."' em",",ti."" 3'1.B08 $10,00<] $23.200 $"U.U"" _n79~ ",""'"",oeo<" '''?,4?' $31,50~ $32.332 $30.""0 Jale Q' ~rQ""rt~. >0 0; $2.50D ;c -10a.OO,," -ot"'Ncoor""""DReveoue, 8115,1.\8 *'100,,"" $'2U"" $13D,'OO 7.36"" ~et""nme('o"i ,32,536 :$&2,7036) ($84.lrOI <"76,G~[;) 9.64% Otho:lnoreosos i - ,",,,'.,;,,_C'p;'"IOuLl,, '" "' ,100,000 100.00% -roo,!e,ofdep,oci,';on >1,6081 'oconU,utodcopitll >12".104 $114,0"a " 39.550 ,129.000 _7.5[% :0",,0.',", I",,,"",", "100.442 $11",000 , 39,009 $279.000 1JD.92% ~et'nc'""'"i"ec","e) in rcloinecoornings 5168,970 521,2" $5V89 S202.405 108,4:\% , Ro','n""F"'"'"g'_ ,'an 1 S2:1B1.391 $1,482,985 $,,4829B5 "' ""7,774 '.69% Ret,ille<lE,min , Do031 52,260.369 $1,50<,2.1~. $1.537,774 51.740,'79 '316% l 2000 g'UAL lQG1 "U:JGE' 200'1 ~~''',\A'~ 2GG2 BUDGET ~F~CENT C~ANG" 200,EST'MATF 2rmpl""'FT 34 GI'VO,STILlWATfR,M'NNESOTA ';L'\'MN,"f~" .{L'.iCNUCS&FYrFNSFS FNTFRP",SE,UNC STORMS'-Wm Or,crotingR,.,.,.nuc Chorgcofo',crvioo, M;"-,,lId,e,'uS TotoIGpcrotil'gRo';onue Operotin'JE'renses Po,""""ci"",;c"o "'ppli., <;.,,'oe, &"''''9.' ',"'c."'""'""'''' T.",' ~Te"tinGF'ne",e' O,ero;ng'"co...,e'lQ"" ",,,""",,,,;,,,, """"",,,; '",pc",,',' '"'e,,,' r,""" "",." Td,-" N"""r"""ti,,~ Reve""" ",',"o,..",:d."..,.:, ",,"L, ",," "''''''''"' ~c""nCdL"r",ng'_J"n , ReU1;nedE.",;ng,_D",J1 ?OOO AcnAl ~'oo 646 ~I) - ------ 1'0',040 $32.512 $5" $29,270 $66 ,,,,.g'Jo S12i.7i7 $0,887 $2/JoJO ~, .as, \1J1,"24 ~"5/J41 5226,665 FUND NUMSER ?fi' "'01 2001 OUJGET ESTIMATE ~185,<)"Q ,0 $13,..1<)0 ,JG,50') " $t)7,"8 " $9M18 $86,~82 $"1:;,~8' $"0..:;<;', $"".114' ~133,742 W ~183,742 $35.~~O W ~2e.901 ~'.055 $65.336! ~'2H061 " " 00 $3.464 " $3.464, '""' BUDGET &185,000 10 S135,000 531,7"" 00 S67,87G 00 ,""-"77 585.32' $85.323 $358.535 >443,858 00 00 00 CFRGFNT C1'ANGo 'OO'FSTIt"ATE 2'JO" GuDGE', _U",~ Q.LJ<L~ _1.M'/, -10.00'1, O.W~., 134.4M, _'00.00", OJ''''i, -308M', _'00-""% 0000/, _10000f, _35.300/, W.lB'" 2~.ao'/, " ~'3LeJO C'HmSTlLLWATER.MINNESOTA S',''''''''''RYC-F~f-'"eNW'.S&oW~NS='; 'NTFnr'"'''F=UNr.- PARK'NGSVSTEM FUNr.-NU\\BH no --.- , ,,"'""'., R.v,"". L,'e"'.'~ pem"" ,:'(;,OJ'J BONe $14.145 ,3~.~no " " F;,,", I [,,,Iell, "',780 $28We $4o..2€8 ';l","''" .38.15 1.1,,,,",",,,,,, Sl C, " co O.OG 'ota'()'.""8 Feve,,,. '''-'15 $OO.OC-C $19.4" :;55,OGG 25.00 OP"'""'OF".o,,, Po,,",n.' ,'.",'ce, ""',41' $40.774 $o1.l'"4 .5[;,141 6.25 Sc,,:;cs , SC18 $,,<r't $"00 $3,4QO 2';:HA , "cr,icc, ,charge,- S4'-tu $32"" $34988 522.931 -J4.3T 1,1;",,11",,",,", ""' ~60G $118 $o~D 323.73 Do",,,,,,,'"'' e'",h.,ed "-",, " $1.bl1 SJ,OGG -- '"'.'0,.""" bp."e" se'3,797 $85.-!C-1 $00.04" S89,OG2 -5."0 Op".Li'," ''''''''''" (Lo"'1 "'",.jRT, ($2I.Jc-1:, ,.$'U":, ,:'31,"0'1 92.11 Nono,.","'ngRe"eou€, ',,'e,",' S9,C80 $6.l"" Sf,D' %,OOG B.rA C'lh""".-",,,, T""'e"" GC Bond, ".-'" '" ,C SO 0,1'0 Ne<,"".".rde"eo,e, '" ,e'e',,",' """,og' (514,21O} ,.$",-c'q, "to,CO'1 (o2S,a02} '"5.m kH"'ned e"nio"" "" , ,2'33,167 $?48G!7 $24A,n.07 S23S,352 -4.2" R.'"'"e" F""'''9'- ",,'l1 8248,%7 $2,-lcf.'4 $"","'.2 S213,350 _10.4" - , , UJ'J .~CTUAL iOU" BUDGET Z""' ESTIMATE '00' BUDGET ~FRCENT GIlANGE ?001ESTIMATE 2C02RUnCFT "" '" , , , ',:, % , , "^, , , " " , , ''; '" SECTION III: SCHEDULES CITYOFSTILlWATER,MINNESOTA SCf-IEDULE OF 2002 CAPITAL OUTLAY DEPARTMENT "" Computer [Com"Tle.""-ph,,,,,1 Weh'itoLJpgr"de5 Software upg."~e'ICily_w'.de) sunVlar~upg'.des (Serve,,:, TolalMIS Finano~ F;nancia!Sysr~mi2(lOlunspent) Computer SDftwoleupgrades((,:ity-widej Total Finance Adminj.tration ImagjngOTGCo"versioni2QOlunspBnt) i:l),compLJtors 12)p,inters Sotlware lti>!lrade' I,City_V1idoj Tolali\dmlnl5tration P!antlCjtyHa/j EtevBtc<iDrivcway(ZOOlunspent) 3n1FloorCountcrRcmodel(ZOOlunspent) Floorbllrnisl'er P"rking lotupgrflde (drainage) Upgrade air hondl", R~build boil~'p"mp comp'Jle, Software"pgrad~ ICily_w;d~) TO!aIPlor.jICityHoll Po!fca 12) I~a"'ed squad Ga<s fG)'Ildeocame,os Radio Godywirereceiverreoordingkil Laserpri'le, 18icomp"tc," Softworc "pgrades (City,vlide) Tola:.Police c, APPROVED 3,000 13.000 3.000 '"" 21.000 , 40.750 50,000 2,000 3,000 , 55,000 4,000 6.000 L.II)(t 4,500 , 16,600 3,500 4,000 2,000 35,000 3,UUO VOO 2.00D '"" , 52.460 62.000 26,000 1,300 ~..'iOO 2.200 16,500 11.250 I 121.750 CITYOFSTILLWATER,MINNESOTA SCHEOULEOF 2OG2 CAPITAL OUTLAY DEPAR™Ef>J_I Fi,~ Wom~n.sRestroom(2QQfunsp.nf) Compu'er Soffwsre upg,"J8S (City_wirlc) Printer 4X4 ,"5po,,"~v~llicl. Fireboatronyersion Offlcefu,niture VehicleeXlricotioncutlinglool Fir~fightertum outqesr Lodderlruck Tut"IFi,e Building Inspections Computor Softw'''€Uptl8tes Soft\o.'orsupgradc.(Citywide) 4X4 pickup Iluck TOlalOuildingln.peclions Civil Defense New siren (Publicwo,ks r"cil;ly) Si'~n wpgrada. lolaICiviIOefer.,e PublicWorksiEngineerl"g FurnltureE"gin."'i"gDllpf(lO[J(JUnspenf) Computer Disc Srorage (2QQQUnspent) (3lcompulers Soflwarellpg,ade,(City-wide) Fife G"b;n~to Totall'lIblicV'lorkSlEr.gineeMng Street lJump trllck with plow and ""nd~r Aircompre""or Po~"bletruck sprayer Pede5\rianrarnP5 CU1llpul~r Software upgrad('o iCity-wldoi TotolSlmet 39 APPROVED 34.842 2,000 3,750 1,200 30,000 7,000 16,000 4.000 ~};OO 200.000 ----s-- 304.79;' $ 2.DOO 2,000 2,250 <'2.000 <:8.250 , mSUQ 1a.000 37,500 , 2.500 2,500 5,000 4,5UO 2,500 13,000 , 110,000 15,000 8,000 25,000 2,000 1.500 161.500 CITYOFSTILLWATER,MIr<lNESOTA SCHEDULE OF 2002 CAPITAL OUTLAY DEPARTMENT APPROVED Shop Diagnos/ic Equ;pmen;(ZlJOl Unspenf) Metal band..,., 'otel Sh~r , 6,000 4,000 10,noo Communi;yDev.lopmenl C:omp',Jlcr So~,.,a,~"pyrad." (City-wide) TotalPlaoning , :>,000 2,250 4,250 TOTAL GENERAL FUND , 850,342 StCroiJ(VolleyR""reationCent!>T Gen",alo,-,; (21J01 Unspent) UNBONDED Compute' Monitolingsyslem Eottwareupgrades(Citywide.1 Ble"cherupd"b> Lexa" for adye,1i.ing , 80.000 7,000 g,aOO 2,250 17.GOO 6,000 TOTAL ST CROIX VALLEY RECREATION CENTER , 116,250 Library DuerHliufl" T~l.phoncsystom LJpgrodo (5)comput8fupgr"des (2) ~ri"ters Sookdropimprovemenls Shelving ComprJterwar'slalinns YOlmg "dll~a"'" In"ngefLJrn~lIm Lightingirnpruyement5 ,:2J..curilycamera. Total Libra'Y_Operations 2,500 7,5{)0 2.200 4,000 29.5DO 10,000 2,000 5,000 4,800 , 67,500 " CITyoFSTILLWATER,MINNESoTA SCHEDULE OF 2002 CAPITAL OUTLAY DEPARTMENT Ub,-a,-y Plant Inl<lriorIE,!eriorSignage!2001Ur-..penl) ScroenodWa.leReceplacle!.001Un.penlj T"ckpui"'ingiroDfrep.ir HVACequipf"""1 Exildoors C"rppting Uutdoarprogramspace Tcl"ILib'o,y-Planl TOTALUBRARYFUND Parks NaturoProservcfTcaillmprov(2000unspsnt) Lewoll park improyomonls (2001 unspent) Lowell park in'provements (addiliullal) lawnlraclo, Resurface and colarcoat lenr;1S courts -LilyLake,Staples"ndCroiwoodte"niscourl, (3) ,et, of bleochers _Lily Lokeond Croi<wood bollfiolds ~12 lun ~icku~ l,"ck Computer Software lIpgrades ICity_widel TOTALPARKSFLJND $swe,- Updot"~ "IorIO 'y'tem, <:allli~ Motions) Li~st"tion upgrades TOTAL SEWER FLJND Parking Hand held computer Softw"r~ TOTAL PARKING FUND TOTAL 2002 CAPITAL OUTLAY " APPROVED 6,000 2,500 8,000 15,000 5,000 5,000 12,000 , 53,"00 , 1.1,000 29,000 180,000 175,000 29.000 nooo 7,000 21.000 2.000 '" I 467,550 250,000 50,000 I 300,000 1,000 1,800 , 3,600 , 1,658,742 CITYOFSTILLWATER,MINNESOTA SCHEDULE OF.002CAPITAL OUTLAY DEPARTMENT FINANCING' BondodCaoitaIOutlaYI2002Bondlssug)' U) ""p;,.IOLJtlay Gondo: Goneralfunu SI Croix Valley Recreation Cenler '_ibr8ry~u"d ?ark,FLJod Sewer Fund TulalGOCap;lalOLJtl~y7007 Ronel, Bondgd CaDitalOullayj2001 Bond 155U~I: General FlIn~ LibroryFunu Pa"'sFund Tntal GO Capital Oull,y 2001 BOf1ue BondadCapilaIOull.YI200QBondlssuc); C~ne,~1 F,,,,,I Pmkscund Tolal GOCapilal 0,,'lay2000 ~onds To,"IBondedcopiloIOutloy: Non_BondgdCaJl.itaIOullaY' StCJO;, Vall~yR"c C~"'er 3~werru"d Parking Fund lotaINon-BMdedCap;taIOutlay ~~ 743,000 35,250 112.500 258.550 150,000 , 1,300.300 102.342 8,500 180,000 , 290,842 5,000 29,000 --- , 34,000 , 1,625.142 , , 80,000 150,000 3,600 233.600 , TOTAL BONDED & NON_BONDED CAPITAL OUTLAY $ 42 1,B58,T42 CITY OF STILlWAT~R. MII'lNESOTA SCHEDULE OF 2002 BONDED INDEBTEDNESS FUND# DESCRIPTION 306 G,O, Capital Outlay 1993C 308 G.0. CnpilolOlJtloy19H4D 325 GO Capilal Outlay 1900A 326 G. O. Capital Outlay 1997A 328 G.O.CapiIoIOLJtloy1gg8B 399 G.O,SportsCenter199eA 324 G.o.CapilaIOutl'y2000C SulJlot~1 322 PulJlicWorksF<lciljty 323 G.O.CapiIaIOlJtloy200112002 GRAND TOTAl CANCEL LEVIES: on 51~ '"' ;e, G.O ImproyementBond1994A G,O,lmprovementBond1W4B GO CapjlalOullay20DDE GOSportsF.cilitie;2000D " AMOUI'lT $ 134,OOH 24.329 4~0,407 73.6g7 ~70,659 300.000 117,439 $ 1,340.540 350,000 200,000 ....L.1,~_90.E'!2" $ 137,333 52.925 116,156 187.853 C'T'!OFSTlLLWAT~R,MN SCHEOULEOF'OQ2'NTERFUNOmANS'ERS QPERAT'NGTRANSFERS "_,",,F."'" ~"I'orr,.", Mn"',',L'"'",Ch8r,,", SLo,.- S~,"ecF'"d.".j",,,""".,,,,,C:'"'''J''' p"'r"'JF",dA,m',','"'c"c,,",,,,, TIi'.,\dmn',""io'C""., (""",'0,..,,," "','MF"""F,,,,; DAKl'-'n" L,bca"'F,,," rec,o'"d ,;",,,,,r'''''J'''''O,,,,,, G"..,r,."", Lib"',rJrd P,'''F,w.; Cr~',;,'j,',',R.,Cd,' "'-"""""","'0 COB,o;, '4.(<,:rrr':"""lR.^Sport,A",,"o"d, 1"'-3(}'CCJ,or;'JrrJ",,," "'OCG'J..CU'''''.'L<",,,'' $',lClS""mPco'&''''pLo," ""'""00' "",,,',em.ot F""d ,-rru""","' $2,".'.''''' ,orror'TIF"o,,, FD,""""' S8":JGOGO.TrFRe'"d'"gB,od, I' rF ",,,,',,,;'4 S4"';ur:',rrr"'''CTrFB,,,d, 54.01OG'JU"""',..,o"'.^ce"R",,o,, TOd"'.., s',,;,n.o,0,,",,"T'F8o,'Js CAP'TA"OUTlAYTRANSFFRS ","'CWLoIOu:!oy ;-,;01_'002Ca,'",'v";'", ,-,,,,,,,1'1',,", d,",,"XVOr,,\","c",",",Ce;".,F,."d L"',,,'uno Pock",,"d >',wocF,", rr'AN>;r'rW; '" TRANSi'ERS 00' 111''-;'''' $44.'"' ~11.04' "'" $<O,"C, $1."4i..'m ,'.,-^,o $3,';00 ;"',082 "",,"7 ~"9.".'r' 51CO.200 ;10.300 >10000 '20'M' $1.'.'."'" ''',,''4 ~",7" "3,703 "".1':>1'1'01'1' \11OUOU ,,,",/, ""''175 '"2.070 $1""" "",280 $4,6)80 $70:"0 $11O-M2 1110,'"2 134,000 51.'""42 ,.50,342 $36,'" ''''.'00 "".000 ''''''1'1''.'1'1' H