|
GENERAL FUND 101- GENERAL GOVERNMENT
<br />LINE ITEM DETAIL BY COST CENTER OR SUB - FUNCTION
<br />EXPENDITURE BY OBJECT RECAP ALL SUB - FUNCTIONS
<br />-2010 Actual- -2011 Actual- -2012 Actual- -2013 Adopted- -2014 Requested-
<br />PERSONNEL SERVICES
<br />WAGES AND SALARIES
<br />6104 PART TIME- WAGES & SALARIES
<br />TOTAL WAGES AND SALARIES
<br />EMPLOYER CONTRIBUTIONS
<br />6121 PERACONTRIBUTIONS
<br />6122 FICA /MEDICARE CONTRIBUTIONS
<br />6133 WORKERS COMP INSURANCE PREMIUM
<br />TOTAL EMPLOYER CONTRIBUTIONS
<br />Total PERSONNEL SERVICES
<br />SUPPLIES
<br />OPERATING SUPPLIES
<br />6247 HAPPY DAYS SUPPLIES
<br />6249 MISCELLANEOUS OPERATING SUPPLY
<br />TOTAL OPERATING SUPPLIES 21,122
<br />Total SUPPLIES 21,122
<br />OTHER SERVICES & CHARGES
<br />PROFESSIONAL SERVICES
<br />6315 MISCELLANEOUS PROFESSIONAL SER
<br />TOTAL PROFESSIONAL SERVICES 11,689
<br />COMMUNICATION
<br />6322 POSTAGE
<br />TOTAL COMMUNICATION
<br />EMPLOYEE REIMBURSEMENTS
<br />6331 TRAVEL & LODGING
<br />6335 TRAINING
<br />TOTAL EMPLOYEE REIMBURSEMENTS
<br />INSURANCE
<br />6361 GENERAL LIABILITY /PROPERTY INS 6,059
<br />TOTAL INSURANCE
<br />DUES, SUBSCRIPTIONS, AND REGISTRATION FEES
<br />6451 MEMBERSHIP DUES
<br />TOTAL DUES, SUBSCRIPTIONS, AND REGISTRATION FEES
<br />CONTRACTED SERVICES
<br />6489 OTHER CONTRACTED SERVICES
<br />TOTAL CONTRACTED SERVICES
<br />Total OTHER SERVICES & CHARGES
<br />City of Ramsey 2014 Requested General Fund Budget
<br />'MAYOR AND COUNCIL
<br />AMMU 1111
<br />44,000
<br />44,000
<br />7,000 7,000
<br />14,122
<br />11,689
<br />6,059
<br />53,061
<br />48,550
<br />44,000
<br />48,550 44,000
<br />300 600 600 600 300
<br />3,366 3,691 3,366 3,366 3,366
<br />79 255 91 200 255
<br />3,745 4,546 4,057 4,166 3,921
<br />47,745 53,096 48,057 48,166 47,921
<br />21,921 9,756
<br />28,921
<br />28,921
<br />13,231
<br />13,231
<br />465
<br />465
<br />56,687
<br />16,756
<br />16,756
<br />7,518
<br />7,518
<br />6,800 7,112
<br />6,800 7,112
<br />50,790
<br />44,000
<br />44,000
<br />7,000 7,000
<br />13,000
<br />20,000
<br />20,000
<br />100 19 100 100
<br />100 19 100 100
<br />744 477 276 800 1,500
<br />675 1,572 848 2,500 2,500
<br />1,419 2,049 1,124 3,300 4,000
<br />7,200
<br />7,200
<br />33,894 34,042 35,017 35,900
<br />33,894 34,042 35,017 35,900
<br />46,500
<br />44,000
<br />44,000
<br />7,000
<br />12,600
<br />19,600
<br />19,600
<br />7,500
<br />7,500
<br />7,300
<br />7,300
<br />37,454
<br />37,454
<br />56,354
<br />ITOTAL EXPENDITURES & OTHER FINANCING 121,928
<br />138,704 115,603
<br />114,666 123,875
<br />
|