|
City of Ramsey 2014 Requested General Fund Budget
<br />GENERAL FUND 101- GENERAL GOVERNMENT
<br />LINE ITEM DETAIL BY COST CENTER OR SUB -FUNCTION
<br />PLANNING AND ZONING
<br />191
<br />EXPENDITURE BY OBJECT RECAP ALL SUB -FUNCTIONS -2010 Actual- -2011 Actual- -2012 Actual- -2013 Adopted- -2014 Requested -
<br />PERSONNEL SERVICES
<br />WAGES AND SALARIES
<br />6102 ET. REGULAR -WAGES & SALARIES 160,261
<br />6103 FULL TIME -REGULAR -OVERTIME 172
<br />6105 TEMPORARY -WAGES & SALARIES
<br />TOTAL WAGES AND SALARIES
<br />OTHER GROSS EARNINGS
<br />6108 SEVERANCE PAY
<br />TOTAL OTHER GROSS EARNINGS
<br />EMPLOYER CONTRIBUTIONS
<br />111,528
<br />78,241
<br />94,341
<br />104,280
<br />24,960
<br />160,433 111,528 78,241 94,341 129,240
<br />3,395
<br />3,395
<br />5,724
<br />5,724
<br />6121 PERACONTRIBUTIONS 11,329 8,305 5,935 6,840 7,560
<br />6122 FICA/MEDICARE CONTRIBUTIONS 11,906 8,359 6,483 7,891 10,622
<br />6131 GROUP INSURANCE 22,771 20,270 17,497 17,640 16,356
<br />6133 WORKERS COMP INSURANCE PREMIUM 923 1,295 135 755 1,034
<br />TOTAL EMPLOYER CONTRIBUTIONS 46,929 38,229 30,050 33,126 35,572
<br />Total PERSONNEL SERVICES 207,362 153,152 114,015 127,467 164,812
<br />SUPPLIES
<br />OFFICE SUPPLIES
<br />6208 MISCELLANEOUS OFFICE SUPPLIES 186 281 239 200 180
<br />TOTAL OFFICE SUPPLIES 186 281 239 200 180
<br />OPERATING SUPPLIES
<br />6249 MISCELLANEOUS OPERATING SUPPLY 621 889 135 1,000 1,000
<br />TOTAL OPERATING SUPPLIES 621 889 135 1,000 1000
<br />Total SUPPLIES 807 1,170 374 1,200 1,180
<br />OTHER SERVICES & CHARGES
<br />PROFESSIONAL SERVICES
<br />6315 MISCELLANEOUS PROFESSIONALSER 7,998 23,358 18,425 20,000 20,000
<br />TOTAL PROFESSIONAL SERVICES 7,998 23,358 18,425 20,000 20,000
<br />COMMUNICATION
<br />6321 TELEPHONE 492 452 527 1,000 1,000
<br />6322 POSTAGE 318 756 251 600 600
<br />6323 CELLULAR PHONES 900 843 595 850 850
<br />6325 LONG DISTANCE CHARGES - - 100 100
<br />TOTAL COMMUNICATION 1,710 2,051 1,373 2,550 2,550
<br />EMPLOYEE REIMBURSEMENTS
<br />6331 TRAVEL & LODGING 801 193 437 900 900
<br />6334 MILEAGE REIMBURSEMENT 100 7 49 200 200
<br />6335 TRAINING 682 1,121 1,853 1,500 1,500
<br />TOTAL EMPLOYEE REIMBURSEMENTS 1,583 1,321 2,339 _ 2,600 2,600
<br />ADVERTISING AND PUBLISHING
<br />6352 GENERAL NOTICE & PUBLIC INFOR 282 - 610 900 900
<br />TOTAL ADVERTISING AND PUBLISHING 282 610 900 900
<br />INSURANCE
<br />6361 GENERAL LIABILITY/PROPERTY INS 1,510 3,000 1,151 2,000 2,000
<br />TOTAL INSURANCE 1,510 3,000 1,151 2,000 2,000
<br />DUES, SUBSCRIPTIONS, AND REGISTRATION FEES
<br />6451 MEMBERSHIP DUES 818 1,068 457 1,400 1,400
<br />6452 SUBSCRIPTIONS 168 463 424 600 600
<br />TOTAL DUES,SUBSCRIPTIONS, AND REGISTRATPON FEES 986 1,531 881 2,000 2,000
<br />BOOKS AND PAMPHLETS
<br />6471 BOOKS & PAMPHLETS 341 - - 350 350
<br />TOTAL BOOKS AND PAMPHLETS 341 - - 350 350
<br />Total OTHER SERVICES & CHARGES 14,410 31,261 24,779 30,400 30,400
<br />TOTAL EXPENDITURES & OTHER FINANCING 222,579 185,533 139,168 159,067 196,392
<br />PAGE 40
<br />- 191 -
<br />
|