ROUND 2 WORKSHEET CITY OF STOUGHTON, WI TEAM 2 - ECONOMY FY 2011 - 2012 DEDICATED REVENUES Offer #
02-06 02-02 02-01 02-04 02-05 02-03
Offer
Department
COMMUNITY LAND DEVELOPMENT & REDEVELOPMENT PLANNING AND DEVELOPMENT RDA FINANCE/TREASURER Market Opera House as a Destination Location OPERA HOUSE It’s A Digital World PUBLIC LIBRARY Small Business Is A Big Deal Shared Ride Taxi Service
PUBLIC LIBRARY FINANCE/TREASURER
TOTALS
Required by Mandate (Y/N) N N N N
General Fund
N N $
Funding Needed Funding Allocated Gap-Unfunded Programs
Other Funds
Revenue
Running Funding Total of Needed Funded Programs
Total Program Cost
3,000 -
5,000 41,355 35,600
8,000 41,355 35,600
90,184 30,000 55,291 91,504
82,184 30,000 13,936 55,904
82,184 112,184 126,121 182,025 Funded $$ = $180,000
165,000
-
165,000
8,015 195,000
8,015 30,000
190,040 220,040
165,000
$ 220,040 $ 180,000 $ (40,040)
$
76,955
$
241,955
$
379,811
$
220,040