|
FUND GENERAL
<br />DEPARTMENT:
<br />FUNCTION:
<br />City of Ramsey
<br />2016 Requested Budget
<br />PLANNING AND ZONING
<br />GENERAL GOVERNMENT
<br />BUDGET SUMMARY:
<br />Business
<br />Unit
<br />Object
<br />Account
<br />Description
<br />2014
<br />Budget Final
<br />(Actuals)
<br />2015
<br />Adopted Budget
<br />2016
<br />Requested
<br />Budget
<br />Increase
<br />(Decrease)
<br />from Prior
<br />Year
<br />0191
<br />6102
<br />F.T. REGULAR -WAGES & SALARIES
<br />$ 110,025
<br />$ 125,861
<br />$ 209,569
<br />$ 83,708
<br />0191
<br />6105
<br />TEMPORARY -WAGES & SALARIES
<br />10,395
<br />24,960
<br />14,560
<br />(10,400)
<br />0191
<br />6121
<br />PERA CONTRIBUTIONS
<br />7,859
<br />9,440
<br />15,718
<br />6,278
<br />0191
<br />6122
<br />FICA/MEDICARE CONTRIBUTIONS
<br />8,987
<br />12,310
<br />18,904
<br />6,594
<br />0191
<br />6131
<br />GROUP INSURANCE
<br />16,360
<br />18,187
<br />34,479
<br />16,292
<br />0191
<br />6133
<br />WORKERS COMP INSURANCE PREMIUM
<br />570
<br />1,207
<br />1,293
<br />86
<br />0191
<br />6208
<br />MISCELLANEOUS OFFICE SUPPLIES
<br />295
<br />600
<br />1,500
<br />900
<br />0191
<br />6249
<br />MISCELLANEOUS OPERATING SUPPLY
<br />1,008
<br />2,000
<br />2,000
<br />-
<br />0191
<br />6315
<br />MISCELLANEOUS PROFESSIONAL SER
<br />6,965
<br />20,000
<br />20,000
<br />-
<br />0191
<br />6321
<br />TELEPHONE
<br />387
<br />1,000
<br />500
<br />(500)
<br />0191
<br />6322
<br />POSTAGE
<br />449
<br />600
<br />750
<br />150
<br />0191
<br />6323
<br />CELLULAR PHONES
<br />654
<br />1,000
<br />1,500
<br />500
<br />0191
<br />6325
<br />LONG DISTANCE CHARGES
<br />-
<br />100
<br />-
<br />(100)
<br />0191
<br />6331
<br />TRAVEL & LODGING
<br />427
<br />2,000
<br />1,500
<br />(500)
<br />0191
<br />6334
<br />MILEAGE REIMBURSEMENT
<br />-
<br />500
<br />500
<br />-
<br />0191
<br />6335
<br />TRAINING
<br />1,685
<br />3,000
<br />3,000
<br />-
<br />0191
<br />6352
<br />GENERAL NOTICE & PUBLIC INFOR
<br />1,010
<br />1,500
<br />1,500
<br />-
<br />0191
<br />6361
<br />GENERAL LIABILITY/PROPERTY INS
<br />1,660
<br />2,000
<br />2,000
<br />-
<br />0191
<br />6451
<br />MEMBERSHIP DUES
<br />595
<br />1,500
<br />1,500
<br />-
<br />0191
<br />6452
<br />SUBSCRIPTIONS
<br />476
<br />600
<br />850
<br />250
<br />0191
<br />6471
<br />BOOKS & PAMPHLETS
<br />142
<br />350
<br />350
<br />-
<br />Total Expenditure
<br />$ 169,949
<br />$ 228,715
<br />$ 331,973
<br />$ 103,258
<br />PERSONNEL COMPLEMENT
<br />Economic Development Manager
<br />City Planner (Funded under Dept 461)
<br />Community Development Director
<br />Community Development Assistant
<br />Code Enforcement License Coordinator
<br />Planning Intern
<br />Rental License Intern
<br />2014
<br />Budget Final
<br />(Actuals)
<br />2015 2016
<br />Adopted Budget Requested
<br />Budget
<br />1.00
<br />1.00
<br />1.00
<br />1.00
<br />1.00
<br />1.00
<br />1.00
<br />0.50 0.50
<br />0.50 0.50
<br />1.00
<br />1.00
<br />1.00
<br />1.00
<br />0.50
<br />Increase
<br />(Decrease)
<br />from Prior
<br />Year
<br />1.00
<br />(0.50)
<br />5.00 4.00 4.50 0.50
<br />13
<br />
|