|
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 />MISCELLANEOUS/CONTINGENCY
<br />892
<br />EXPENDITURE BY OBJECT RECAP ALL SUB -FUNCTIONS
<br />-2011 Actual- -2012 Actual- -2013 Actual- -2014 Adopted- -2015 Requested -
<br />PERSONNEL SERVICES
<br />WAGES AND SALARIES
<br />6105 TEMPORARY -WAGES & SALARIES
<br />TOTAL WAGES AND SALARIES
<br />Total PERSONNEL SERVICES
<br />12,695
<br />12,695
<br />12,695
<br />OTHER SERVICES & CHARGES
<br />PROFESSIONAL SERVICES
<br />6315 MISCELLANEOUS PROFESSIONAL SER
<br />TOTAL PROFESSIONAL SERVICES
<br />Total OTHER SERVICES & CHARGES
<br />10,898
<br />10,898
<br />10,898
<br />18,955
<br />18,955
<br />18,955
<br />13,183
<br />13,183
<br />13,183
<br />50,272
<br />50,272
<br />50,272
<br />40,000
<br />40,000
<br />40,000
<br />TRANSFERS OUT
<br />OPERATING TRANSFERS
<br />6820 OPERATING TRANSFERS TO OTHER F 110,016 179,263 1,020,009
<br />TOTAL OPERATING TRANSFERS 110,016 179,263 1,020,009
<br />Total TRANSFERS OUT 110,016 179,263 1,020,009
<br />DEBT SERVICE
<br />DEBT SERVICE
<br />6603 OTHER L.T. OBLIGATION PRINCIPA
<br />TOTAL DEBT SERVICE
<br />Total DEBT SERVICE
<br />'TOTAL EXPENDITURES & OTHER FINANCING
<br />111,344 91,267 79,533 123,169 123,169
<br />111,344 91,267 79,533 123,169 123,169
<br />111,344 91,267 79,533 123,169 123,169
<br />232,258 289,485 1,112,725 186,136 163,1691
<br />2011 Actual 2012 Actual 2013 Actual 2014 Adopted 2015 Requested
<br />6603 Debt Service Payment
<br />Principal - Park & Ride (PIR Fund) 10,400
<br />Interest - Park & Ride (PIR Fund) 936
<br />Muni Center Internal Loan (Water Fund) 18,760
<br />Muni Center Internal Loan (Sewer Fund) 19,395
<br />Bury Carlson Internal Loan (PIR Fund) -
<br />Minicipal Center debt transfer interfund 61,853
<br />111,344
<br />10,400
<br />468
<br />61,853
<br />18,546
<br />17,680
<br />61,853
<br />91,267 79,533
<br />16,796
<br />44,520
<br />61,853
<br />123,169
<br />16,796
<br />44,520
<br />61,853
<br />123,169
<br />Page 106
<br />- 892 -
<br />
|