|
Ramsey County Sheriff’s Office
<br />Contract Law Enforcement & Public Safety Services
<br />Budget Addendum: Flock Safety Cameras
<br />
<br />
<br />
<br />
<br />
<br />Camera Patrol Total Add 4 cameras Add 4 cameras Add 4 cameras Add 4 cameras Starting
<br />Community Count Allocation Cost RCSO Communities 2026 2027 2028 2029 2030 Allocation
<br />Arden Hills 3 14.68%8,367.60$ 1,857.02$ 4,183.80$ 8,646.52$ 10,804.48$ 13,079.88$ 15,472.72$ 17,983.00$ 15.79%
<br />Little Canada 3 17.04%9,712.80 2,155.56 4,856.40 10,036.56 12,541.44 15,182.64 17,960.16 20,874.00 15.79%
<br />North Oaks 1 8.15%4,645.50 1,030.98 2,322.75 4,800.35 5,998.40 7,261.65 8,590.10 9,983.75 5.26%
<br />Shoreview 6 31.07%17,709.90 3,930.36 8,854.95 18,300.23 22,867.52 27,683.37 32,747.78 38,060.75 31.58%
<br />Vadnais Heights 4 16.78%9,564.60 2,122.67 4,782.30 9,883.42 12,350.08 14,950.98 17,686.12 20,555.50 21.05%
<br />White Bear Twp. 2 12.28%6,999.60 1,553.42 3,499.80 7,232.92 9,038.08 10,941.48 12,943.12 15,043.00 10.53%
<br />Total 19 100.00%57,000.00$ 12,650.00$ 28,500.00$ 58,900.00$ 73,600.00$ 89,100.00$ 105,400.00$ 122,500.00$ 100.00%
<br />Long Term Fiscal Planning
<br />2025 Prorated
|