Laserfiche WebLink
City of Mounds View <br />2015 Budget Summary <br />Y-T-D <br />2011 2012 2013 2014 06/30/2014 2015 Change from 2014 <br />General Fund:Actual Actual Budget Budget Actual Request Dollar Percent <br />Capital Outlays <br />Legislative Services: <br />City Council - - - - - - - 0.00% <br />Advisory Commissions - - - - - - - 0.00% <br /> Subtotal - - - - - - - 0.00% <br />Administrative Services: <br />City Administrator - - - - - - - 0.00% <br />Elections - - - 36,000 - - - 0.00% <br />Central Services - - - - - - (23,996) 0.00% <br />Finance - - - - - - - 0.00% <br /> Subtotal - - - 36,000 - - (23,996) -66.66% <br />Community Development - - - - - - - 0.00% <br />Police 25,531 10,616 59,860 - - 36,000 (18,533) 0.00% <br />Fire - - 5,736 22,900 - 76,815 76,815 335.44% <br />Public Works Administration - - - - - - (1,791) 0.00% <br />Parks, Recreation & Forestry: <br />Recreation - - - - - - - 0.00% <br />Parks - - 8,016 14,350 6,145 - (12,024) -83.79% <br />Forestry - - - - - - - 0.00% <br /> Subtotal - - 8,016 14,350 6,145 - (12,024) -83.79% <br />Fleet Services: <br />Building & Grounds Mtnce - - - - - - - 0.00% <br />Vehicle & Equipment Mtnce - - - 6,000 - - - 0.00% <br /> Subtotal - - - 6,000 - - - 0.00% <br />Streets: <br />Pavement Management 132,648 - - - - 5,000 (17,754) 0.00% <br />Snow & Ice Control 1,048 - - 8,350 - 13,950 11,245 134.67% <br />Sign Maintenance - - - - - - - 0.00% <br /> Subtotal 133,696 - - 8,350 - 18,950 (6,509) -77.95% <br />Other <br />Convention & Visitor's Bureau - - - - - - - 0.00% <br />Social Service Coordination - - - - - - - 0.00% <br />Miscellaneous/contingency - - - - - - - 0.00% <br />Transfers to other funds - - - - - - - 0.00% <br />Debt service - Fire Bonds - - - - - - - 0.00% <br /> Subtotal - - - - - - - 0.00% <br /> Total expenditures 159,227 10,616 73,612 87,600 6,145 131,765 13,962 15.94% <br />6