|
GENERAL FUND 101- GENERAL GOVERNMENT
<br />City of Ramsey 2015 Requested General Fund Budget
<br />6302 AUDITING &ACCOUNTING SERVICES 3,250 3,300 3,350 3,400 3,400
<br />6305 MEDICAL/PSYCHOLOGICAL FEES 5,805 14 - - -
<br />6315 MISCELLANEOUS PROFESSIONALSER 98,003 168,755 194,666 78,000 63,000
<br />TOTAL PROFESSIONAL SERVICES 107,058 172,069 198,016 81,400 66,400
<br />COMMUNICATION
<br />6321 TELEPHONE
<br />6322 POSTAGE
<br />6323 CELLULAR PHONES
<br />4,755
<br />2,155
<br />14,466
<br />TOTAL COMMUNICATION 21,376 18,272 17,391 20,400 20,500
<br />EMPLOYEE REIMBURSEMENTS
<br />6331 TRAVEL & LODGING 4,925 5,023 3,482 3,950 4,000
<br />6334 MILEAGE REIMBURSEMENT 708 435 161 1,150 1,000
<br />6335 TRAINING 43,048 36,241 45,036 41,500 44,500
<br />TOTAL EMPLOYEE REIMBURSEMENTS 48,681
<br />INSURANCE
<br />6361 GENERAL LIABILITY /PROPERTY INS 48,000
<br />TOTAL INSURANCE 48,000 54,991 51,633 63,200 63,400
<br />UTILITIES
<br />6371 ELECTRIC UTILITIES 24,208 26,871 28,696 28,200 31,200
<br />6372 WATER /IRRIGATION 100 89 85 100 100
<br />6373 GAS 11,514 8,807 12,757 14,000 14,000
<br />6374 REFUSE /RECYCLING 627 662 773 700 800
<br />TOTAL UTILITIES 36,449 36,429 42,311 43,000 46,100
<br />REPAIRS AND MAINTENANCE - LABOR
<br />6382 MACHINERY & EQUIPMENT REPAIR
<br />6383 OFFICE EQUIPMENT REPAIR
<br />6386 BRAKE REPAIR
<br />6387 TIRE MOUNTING & BALANCING
<br />6388 OTHER VEHICLE REPAIR
<br />6389 TOWING SERVICES
<br />2,865
<br />22,603
<br />TOTAL REPAIRS AND MAINTENANCE - LABOR 25,468
<br />REPAIRS AND MAINTENANCE - CONTRACTS
<br />6405 OFFICE & DATA PROCESSING EQUIP 4,164
<br />TOTAL REPAIRS AND MAINTENANCE - CONTRACTS 4,164
<br />RENTALS
<br />6413 OFFICE EQUIPMENT RENTAL
<br />6415 OTHER EQUIPMENT RENTAL
<br />CAPITAL OUTLAY
<br />CAPITAL OUTLAY
<br />6540 HEAVY MACHINERY
<br />!PUBLIC SAFETY 211 -280 I
<br />2011 Actual 2012 Actual 2013 Actual 2014 Adopted 2015 Requested
<br />4,529
<br />21,141
<br />TOTAL DUES, SUBSCRIPTIONS, AND REGISTRATION FEES 4,267
<br />CONTRACTED SERVICES
<br />6489 OTHER CONTRACTED SERVICES 27,432
<br />PAGE 55
<br />5,372
<br />3,417
<br />9,483
<br />4,747
<br />3,144
<br />9,500
<br />41,699 48,679
<br />54,991 51,633
<br />11,068 9,063
<br />124
<br />25,591 23,608
<br />228 -
<br />36,887 32,795
<br />4,193 4,137
<br />4,193 4,137
<br />4,562 4,854
<br />24,069 18,434
<br />TOTAL RENTALS 25,670 28,631 23,288 36,860 47,000
<br />DUES, SUBSCRIPTIONS, AND REGISTRATION FEES
<br />6451 MEMBERSHIP DUES 4,267 4,351 4,795 4,700 5,650
<br />6452 SUBSCRIPTIONS - 950 950 1,000 1,000
<br />5,301 5,745
<br />BOOKS AND PAMPHLETS
<br />6471 BOOKS & PAMPHLETS 342 205 59 1,950 1,700
<br />TOTAL BOOKS AND PAMPHLETS 342 205 59 1,950 1,700
<br />19,794 16,994
<br />130,000 150,000
<br />5,000
<br />3,400
<br />12,000
<br />4,800
<br />4,200
<br />11,500
<br />46,600 49,500
<br />63,200 63,400
<br />12,500 13,300
<br />500 250
<br />1,000 1,000
<br />100 -
<br />31,000 31,000
<br />2,000 500
<br />47,100 46,050
<br />5,705 34,500
<br />5,705 34,500
<br />4,860 32,000
<br />32,000 15,000
<br />5,700 6,650
<br />22,710 19,500
<br />TOTAL CONTRACTED SERVICES 27,432 19,794 16,994 22,710 19,500
<br />Total OTHER SERVICES & CHARGES 348,907 418,471 441,048 374,625 401,300
<br />- SUMMARY 211 -280 -
<br />
|