|
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 />STREET MAINTENANCE
<br />311
<br />2011 Actual 2012 Actual 2013 Actual 2014 Adopted 2015 Requested
<br />EXPENDITURE BY OBJECT RECAP ALL SUB -FUNCTIONS -2011 Actual- -2012 Actual- -2013 Actual- -2014 Adopted- -2015 Requested -
<br />PERSONNEL SERVICES
<br />WAGES AND SALARIES
<br />6102 F.T. REGULAR -WAGES & SALARIES
<br />6103 FULLTIME-REGULAR-OVERTIME
<br />6105 TEMPORARY -WAGES & SALARIES
<br />TOTAL WAGES AND SALARIES
<br />EMPLOYER CONTRIBUTIONS
<br />6121 PERA CONTRIBUTIONS
<br />6122 FICA/MEDICARE CONTRIBUTIONS
<br />6131 GROUP INSURANCE
<br />6133 WORKERS COMP INSURANCE PREMIUM
<br />TOTAL EMPLOYER CONTRIBUTIONS
<br />Total PERSONNEL SERVICES
<br />307,068
<br />1,196
<br />7,739
<br />316,003
<br />281,111 309,539
<br />495 1,021
<br />6,243 7,868
<br />287,849 318,428
<br />342,223
<br />2,000
<br />344,223
<br />371,170
<br />2,000
<br />11,440
<br />384,610
<br />22,005 20,512 22,577 24,956 27,987
<br />22,666 20,933 23,224 27,392 30,518
<br />66,579 69,730 71,368 76,165 90,352
<br />22,056 18,245 18,834 25,181 21,229
<br />133,306 129,420 136,003 153,694 170,086
<br />449,309 417,269 454,431 497,917 554,696
<br />SUPPLIES
<br />OFFICE SUPPLIES
<br />6208 MISCELLANEOUS OFFICE SUPPLIES
<br />TOTAL OFFICE SUPPLIES
<br />OPERATING SUPPLIES
<br />6221 CLEANING SUPPLIES
<br />6223 GASOLINE
<br />6225 DIESEL FUEL
<br />6227 LUBRICANTS & ADDITIVES
<br />6229 SHOP MATERIALS
<br />6231 UNIFORMS & TURN -OUT GEAR
<br />6249 MISCELLANEOUS OPERATING SUPPLY
<br />TOTAL OPERATING SUPPLIES
<br />REPAIR AND MAINTENANCE SUPPLIES
<br />6257 OTHER VEHICLE PARTS
<br />6259 BUILDING MAINT/REPAIR SUPPLIES
<br />6261 SAND & GRAVEL
<br />6265 ASPHALT
<br />6267 OTHER STREET MAINTENANCE SUPPL
<br />6269 LANDSCAPE MATERIALS
<br />6275 OTHER EQUIPMENT PARTS
<br />TOTAL REPAIR AND MAINTENANCE SUPPLIES
<br />SMALL TOOLS AND MINOR EQUIPMENT
<br />6281 SMALL TOOLS & MINOR EQUIPMENT
<br />TOTAL SMALL TOOLS AND MINOR EQUIPMENT
<br />Total SUPPLIES
<br />71 195 479 300 300
<br />71 195 479 300 300
<br />- - - 200 200
<br />7,670 7,777 10,806 7,500 9,000
<br />29,480 20,648 30,014 24,000 28,000
<br />2,660 1,745 2,568 4,300 4,300
<br />3,355 3,319 4,022 3,725 4,000
<br />1,561 1,328 1,271 1,950 2,500
<br />6,615 6,216 7,741 6,700 8,000
<br />51,341 41,033 56,422 48,375 56,000
<br />20,394 18,077 24,204 18,300 25,000
<br />2,594 2,661 2,548 3,980 6,000
<br />1,110 1,388 5,835 1,900 3,000
<br />15,862 13,073 14,528 15,475 25,000
<br />2,109 5,951 2,088 2,125 2,100
<br />3,554 7,118 11,931 7,500 7,500
<br />- - - 500 500
<br />45,623 48,268 61,134 49,780 69,100
<br />3,322 4,432 10,860 11,780 12,000
<br />3,322 4,432 10,860 11,780 12,000
<br />100,357 93,928 128,895 110,235 137,400
<br />OTHER SERVICES & CHARGES
<br />PROFESSIONAL SERVICES
<br />6315 MISCELLANEOUS PROFESSIONAL SER 9,278 9,858 8,819 10,000 20,000
<br />TOTAL PROFESSIONAL SERVICES 9,278 9,858 8,819 10,000 20,000
<br />COMMUNICATION
<br />6321 TELEPHONE 990 1,172 1,254 1,100 1,100
<br />6322 POSTAGE 106 69 58 100 100
<br />6323 CELLULAR PHONES 3,497 2,497 2,414 3,500 3,500
<br />TOTAL COMMUNICATION 4,593 3,738 3,726 4,700 4,700
<br />EMPLOYEE REIMBURSEMENTS
<br />6335 TRAINING 1,507 1,705 2,158 3,000 4,500
<br />TOTAL EMPLOYEE REIMBURSEMENTS 1,507 1,705 2,158 3,000 4,500
<br />Page 88
<br />- 311-
<br />
|