CITY OF STOUGHTON, WI TEAM 4 - WELL RUN GOVERNMENT FY 2011 - 2012 DEDICATED REVENUE Offer # 04-12 04-16 04-15 04-17 04-11 04-07 04-10 04-08 04-14 04-20 04-06 04-13 04-19 04-04 04-09 04-18 04-21 04-05 04-03 04-01 04-02
Offer
Department
Required by Mandate General Fund Other Funds (Y/N)
Mayor MAYOR'S OFFICE Treasurery Management FINANCE/TREASURER Financial and Accounting Services FINANCE/TREASURER Debt Service FINANCE/TREASURER Insurance / Risk Mgmt CITY CLERK / PERSONNEL Elections CITY CLERK / PERSONNEL Council / Committees CITY COUNCIL Clerk Admin CITY CLERK / PERSONNEL City Attorney Services FINANCE/TREASURER INFORMATION TECHNOLOGY & SERVICES PLANNING AND DEVELOPMENT Contracted Services Refuse & Recycling Collection STREETS AND PARKS Assessor CITY CLERK / PERSONNEL CITY FACILITY OPERATION, MAINTENANCE & REPAIR PLANNING AND DEVELOPMENT Government Media Production MEDIA SERVICES Personnel CITY CLERK / PERSONNEL We Deliver! PUBLIC LIBRARY Contracted Services Cemeteries STREETS AND PARKS SENIOR CENTER ADMINISTRATION & ADVOCACY SENIOR CENTER City Webpage Design, Admin, and Support MEDIA SERVICES Interdepartmental Media Tech Services MEDIA SERVICES Interdepartmental Communications Admin & Support MEDIA SERVICES TOTALS
Y Y Y Y N Y Y Y N N N Y N N N N Y N N N N
25,000 654,869 14,400 12,000 18,400 $
724,669
Funding Needed Funding Allocated
$ 3,554,174 $ 3,455,000
Gap-Unfunded Programs
$
(99,174)
$
Revenue
721,229 65,000 31,000 35,000 -
25,000 721,229 65,000 654,869 45,400 35,000 12,000 18,400 -
852,229
$ 1,576,898
Total Program Cost 94,098 127,651 179,323 2,623,270 175,641 78,344 102,650 60,628 170,000 48,086 657,333 49,487 490,968 33,391 42,190 39,112 33,482 81,743 19,533 12,973 11,168 $
5,131,072
Funding Running Total Needed of Funded Programs 94,098 94,098 102,651 196,749 179,323 376,072 1,902,041 2,278,113 175,641 2,453,754 78,344 2,532,098 102,650 2,634,748 60,628 2,695,376 105,000 2,800,376 48,086 2,848,462 2,464 2,850,927 49,487 2,900,414 445,568 3,345,981 33,391 3,379,372 42,190 3,421,563 4,112 3,425,674 21,482 3,447,157 Funding = $3,455,000 63,343 3,510,500 19,533 3,530,033 12,973 3,543,006 11,168 3,554,174 $ 3,554,174