|
City of Ramsey 2015 Requested General Fund Budget
<br />GENERAL FUND 101- GENERAL GOVERNMENT
<br />LINE ITEM DETAIL BY COST CENTER OR SUB -FUNCTION
<br />PARK AND RECREATION 452
<br />2011 Actual 2012 Actual 2013 Actual 2014 Adopted 2015 Requested
<br />REPAIRS AND MAINTENANCE - LABOR
<br />6381 BUILDING & STRUCTURE REPAIR 5,093 9,094 9,379 6,000 7,000
<br />6382 MACHINERY & EQUIPMENT REPAIR 630 2,053 142 1,000 1,000
<br />6388 OTHER VEHICLE REPAIR 3,247 872 4,075 3,000 3,000
<br />TOTAL REPAIRS AND MAINTENANCE - LABOR
<br />RENTALS
<br />6415 OTHER EQUIPMENT RENTAL
<br />6416 MACHINERY RENTAL
<br />6417 UNIFORM RENTAL
<br />TOTAL RENTALS
<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 />8,970 12,019 13,596 10,000 11,000
<br />8,622 8,643 9,576 8,400 8,400
<br />267 1,000 800
<br />591 1,006 805 3,130 650
<br />9,213 9,649 10,648 12,530 9,850
<br />249 249 293 285 350
<br />249 249 293 285 350
<br />13,834
<br />13,834
<br />147,372
<br />14,746
<br />14,746
<br />160,210
<br />29,270
<br />29,270
<br />148,015
<br />40,085
<br />40,085
<br />149,200
<br />40,000
<br />40,000
<br />160,200
<br />CAPITAL OUTLAY
<br />CAPITAL OUTLAY
<br />6540 HEAVY MACHINERY
<br />6550 MOTOR VEHICLES
<br />6580 OTHER EQUIPMENT
<br />TOTAL CAPITAL OUTLAY
<br />Total CAPITAL OUTLAY
<br />47,300
<br />47,300
<br />85,109 36,000
<br />85,109
<br />36,000
<br />47,300
<br />85,109
<br />36,000
<br />!TOTAL EXPENDITURES & OTHER FINANCING 783,429
<br />PERSONNEL COMPLEMENT
<br />Park Maintenance Worker
<br />Utilities Maintenance Worker
<br />Utilities Supervisor
<br />Park Supervisor/Assistant PW Superintendent
<br />Temporary - Parks
<br />Parks Intern
<br />6315 Miscellaneous Professional Services
<br />The Draw Park maintenance contract
<br />Work Program - County jail workers
<br />Other Misc
<br />6489 Other Contracted Services
<br />Contracted Maintenance
<br />6540 Heavy Machinery
<br />Toro Mower
<br />789,798 826,111
<br />18,000
<br />18,000
<br />18,000
<br />740,351 771,721 1
<br />2011 Actual 2012 Actual 2013 Actual 2014 Adopted 2015 Requested
<br />5.00 4.00 4.00 5.00
<br />2.00 2.00 2.00 2.00
<br />2.00 2.00 1.00 1.00
<br />1.00 1.00
<br />2.47 2.47 2.47 2.47
<br />0.50
<br />Parks/Utilities Total 11.47 10.47 10.47 11.97
<br />10,088
<br />18,403
<br />28,491
<br />2,440
<br />10,594
<br />44,979
<br />58,013
<br />6550 Motor Vehicles
<br />2012 1-Ton Truck w/dump (less $3000 trade-in) - 40,421
<br />40,421
<br />20,000
<br />11,000
<br />6,169
<br />37,169
<br />29,270
<br />29,270
<br />85,109
<br />85,109
<br />12,000
<br />12,000
<br />24,000
<br />40,085
<br />40,085
<br />36,000
<br />36,000
<br />6.00
<br />2.00
<br />1.00
<br />1.00
<br />2.47
<br />0.50
<br />12.97
<br />12,000
<br />24,000
<br />36,000
<br />40,000
<br />40,000
<br />Page 99
<br />- 452 -
<br />
|