CITY OF STOUGHTON, WI Team 3 - SAFETY FY 2011 - 2012 DEDICATED REVENUE Offer #
03-07 03-19 03-11 03-13 03-04 03-06 03-18 03-09 03-03 03-15 03-08 03-12 03-10 03-22 03-24 03-25 03-20 03-17 03-14 03-05 03-23 03-26 03-21 03-16
Offer
Other Funds Revenue
Total Revenue
GAP Total Program Cost
Funding Needed
Running Total of Funded Programs
Neighborhood Emergency Response Emergency Response Patrol/Traffic Enforcement Winter Snow & Ice Removal Operations SENIOR CENTER CASE MANAGEMENT Professional Standards Emergency Preparedness Investigative Services SENIOR CENTER INFORMATION & ASSISTANCE Parks Maintenance Records Management & Technology Streets & Infrastructure Maintenance Communications & Clerical Services BUILDING PERMIT & INSPECTION SERVICES A Healthier Stoughton Through Recreation Creating a Better Future for Stoughton's Youth Prevention/Enforcement Courts
9,400 2,500 -
73,230 69,050 180,000 32,077 4,600 61,420 4,750 16,400 375 180,000 67,075 33,500 138,966 32,000 22,910 -
244,061 203,016 821,479 229,631 102,338 334,873 166,778 378,182 128,343 145,280 258,080 207,249 369,464 89,585 163,807 49,407 60,464 85,185
244,061 129,786 752,429 49,631 70,261 330,273 105,358 373,432 111,943 145,280 257,705 27,249 302,389 56,085 24,841 17,407 37,554 85,185
244,061 373,847 1,126,276 1,175,907 1,246,169 1,576,441 1,681,799 2,055,231 2,167,174 2,312,455 2,570,159 2,597,409 2,899,797 2,955,882 2,980,723 2,998,131 3,035,685 3,120,870 Funded Amt = $3,324,773
Public Safety Signs & Markings SENIOR CENTER NUTRITION COMMUNITY HEALTH, SAFETY & PROPERTY COMPLIANCE Mandt Park Pool: A Unique Combination of Pool and Beach! Fire: Public Education/Awareness Licensing
2,500 -
41,942 5,000 12,500 20,522 43,790
270,062 79,388 53,965 33,954 38,159 17,893
270,062 37,446 48,965 21,454 17,637 (25,897)
3,390,933 $66,159 unfunded 3,428,379 3,477,344 3,498,798 3,516,435 3,490,538
$ 14,400
$ 1,040,107
$ 4,530,645
TOTALS
$ 3,490,538
Funding Need Funding Allocated GAP - Unfunded programs
$3,490,538 $3,324,773 $ (165,765)