Laserfiche WebLink
City of Ramsey 2013 Requested General Fund Budget <br />GENERAL FUND 101 - GENERAL GOVERNMENT <br />LINE ITEM DETAIL BY COST CENTER OR SUB -FUNCTION <br />COMMISSIONS <br />114 <br />EXPENDITURE BY OBJECT RECAP ALL SUB -FUNCTIONS <br />-2009 Actual- -2010 Actual- -2011 Actual- -2012 Adopted- -2013 Requested - <br />PERSONAL SERVICES <br />WAGES AND SALARIES <br />6105 TEMPORARY -WAGES & SALARIES <br />6,730 <br />7,185 <br />6,068 <br />TOTAL WAGES AND SALARIES <br />6,730 <br />7,185 6,068 <br />EMPLOYER CONTRIBUTIONS <br />6121 PERA CONTRIBUTIONS <br />6122 FICA/MEDICARE CONTRIBUTIONS <br />6133 WORKERS COMP INSURANCE PREMIUM <br />456 <br />35 <br />8,960 <br />8,960 <br />8,960 <br />8,960 <br />87 <br />505 433 685 685 <br />41 50 50 50 <br />TOTAL EMPLOYER CONTRIBUTIONS <br />491 546 483 735 822 <br />Total PERSONAL SERVICES <br />7,221 7,731 6,551 9,695 9,782 <br />SUPPLIES <br />OPERATING SUPPLIES <br />6249 MISCELLANEOUS OPERATING SUPPLY <br />56 <br />TOTAL OPERATING SUPPLIES <br />Total SUPPLIES <br />56 <br />56 <br />OTHER SERVICES & CHARGES <br />PROFESSIONAL SERVICES <br />6315 MISCELLANEOUS PROFESSIONAL SER <br />2,103 <br />TOTAL PROFESSIONAL SERVICES 2,103 <br />COMMUNICATION <br />6322 POSTAGE <br />61 5 2 100 75 <br />TOTAL COMMUNICATION <br />61 5 2 100 75 <br />EMPLOYEE REIMBURSEMENTS <br />6335 TRAINING <br />250 <br />TOTAL EMPLOYEE REIMBURSEMENTS <br />250 <br />INSURANCE <br />6361 GENERAL LIABILITY/PROPERTY INS <br />74 <br />55 <br />100 <br />100 <br />50 <br />TOTAL INSURANCE <br />74 <br />55 <br />100 <br />100 <br />50 <br />Total OTHER SERVICES & CHARGES <br />2,238 <br />60 <br />102 <br />450 <br />125 <br />TOTAL EXPENDITURES & OTHER FINANCING 9,459 <br />7,791 6,709 10,145 9,907 <br />PERSONNEL COMPLEMENT <br />Charter Commission Members <br />Planning Commission Members <br />9.00 <br />9.00 <br />9.00 <br />7.00 7.00 7.00 <br />9.00 <br />9.00 <br />7.00 7.00 <br />Commission Total 16.00 <br />16.00 16.00 <br />16.00 16.00 <br />- 114 - <br />