|
GENERAL FUND 101- GENERAL GOVERNMENT
<br />EMPLOYEE REIMBURSEMENTS
<br />6331 TRAVEL & LODGING 5,384 4,351 4,110 4,200 4,900
<br />6334 MILEAGE REIMBURSEMENT 446 213 89 550 500
<br />6335 TRAINING 7,855 15,699 21,926 18,500 23,500
<br />TOTAL EMPLOYEE REIMBURSEMENTS 13,685 20,263 26,125 23,250 28,900
<br />ADVERTISING AND PUBLISHING
<br />6352 GENERAL NOTICE & PUBLIC INFOR 31,922 35,752 36,815 28,100 25,400
<br />6353 ORDINANCE PUBLICATION 1,717 1,138 2,501 1,700 1,700
<br />6354 HELP WANTED ADVERTISEMENTS 1,598 296 614 1,000 2,000
<br />TOTAL ADVERTISING AND PUBLISHING 35,237 37,186 39,930 30,800 29,100
<br />INSURANCE
<br />6361 GENERAL LIABILITY /PROPERTY INS 29,674
<br />TOTAL INSURANCE 29,674
<br />UTILITIES
<br />6371 ELECTRIC UTILITIES
<br />6372 WATER /IRRIGATION
<br />6373 GAS
<br />6374 REFUSE /RECYCLING
<br />TOTAL CONTRACTED SERVICES
<br />Total OTHER SERVICES & CHARGES
<br />CAPITAL OUTLAY
<br />CAPITAL OUTLAY
<br />6550 MOTOR VEHICLES
<br />6580 OTHER EQUIPMENT
<br />6585 COMPUTER HARDWARE /SOFTWARE
<br />TOTAL CAPITAL OUTLAY
<br />Total CAPITAL OUTLAY
<br />City of Ramsey 2014 Requested General Fund Budget
<br />2010 Actual 2011 Actual 2012 Actual 2013 Adopted 2014 Requested
<br />91,868
<br />3,632
<br />29,323
<br />5,713
<br />TOTAL UTILITIES 130,536
<br />REPAIRS AND MAINTENANCE - CONTRACTS
<br />6405 OFFICE & DATA PROCESSING EQUIP 185,476
<br />TOTAL REPAIRS AND MAINTENANCE - CONTRACTS 185,476
<br />CONTRACTED SERVICES
<br />6489 OTHER CONTRACTED SERVICES 144,078
<br />144,078
<br />816,124
<br />5,983
<br />25,098
<br />31,081
<br />31,081
<br />35,502 32,448
<br />35,502 32,448
<br />85,527
<br />10,080
<br />30,505
<br />4,049
<br />5,900
<br />5,900
<br />5,900
<br />105,946
<br />3,710
<br />25,985
<br />2,983
<br />130,161 138,624
<br />REPAIRS AND MAINTENANCE - LABOR
<br />6381 BUILDING & STRUCTURE REPAIR 347 814 1,577 10,000 10,000
<br />6382 MACHINERY & EQUIPMENT REPAIR 865 2,379 1,756 10,000 10,000
<br />6388 OTHER VEHICLE REPAIR 60 257 500 1,000
<br />TOTAL REPAIRS AND MAINTENANCE - LABOR 1,212 3,253 3,590 20,500 21,000
<br />190,341 199,330
<br />190,341 199,330
<br />RENTALS
<br />6415 OTHER EQUIPMENT RENTAL 643 771 782 1,000 950
<br />6417 UNIFORM RENTAL 107 28 - 750 750
<br />TOTAL RENTALS 750 799 782 1,750 1,700
<br />DUES, SUBSCRIPTIONS, AND REGISTRATION FEES
<br />6451 MEMBERSHIP DUES 39,549 39,610 38,214 40,950 42,514
<br />6452 SUBSCRIPTIONS 834 1,059 1,191 1,400 1,400
<br />TOTAL DUES, SUBSCRIPTIONS, AND REGISTRATION FEES 40,383 40,669 39,405 42,350 43,914
<br />BOOKS AND PAMPHLETS
<br />6471 BOOKS & PAMPHLETS 341 - - 350 350
<br />TOTAL BOOKS AND PAMPHLETS 341 - - 350 350
<br />150,598 152,585
<br />150,598 152,585
<br />849,582 920,248
<br />25,865
<br />5,844 6,000
<br />25,000
<br />31,000
<br />31,000
<br />31,709
<br />31,709
<br />33,875 36,725
<br />33,875 36,725
<br />95,000 97,000
<br />5,000 5,000
<br />40,000 40,000
<br />6,000 6,000
<br />146,000 148,000
<br />212,200 205,619
<br />212,200 205,619
<br />159,400 205,325
<br />159,400 205,325
<br />937,730 1,003,523
<br />5,850
<br />112,000
<br />117,850
<br />117,850
<br />ITOTAL EXPENDITURES & OTHER FINANCING 2,438,559
<br />2,216,649 2,275,829
<br />2,220,181 2,524,959
<br />- SUMMARY 111 -195 -
<br />
|