|
City of Ramsey
<br />2020 Adopted Budget
<br />FUND RECYCLING
<br />I BUDGET SUMMARY:
<br />Business
<br />Unit
<br />Object
<br />Account
<br />Description
<br />2017
<br />Actual
<br />2018
<br />Actual
<br />2019
<br />Adopted
<br />Budget
<br />2020
<br />Adopted
<br />Budget
<br />9604
<br />4140
<br />CREDIT CARD PROCESSING FEES
<br />(2,680)
<br />(3,643)
<br />(3,800)
<br />(4,000)
<br />9604
<br />4287
<br />OTHER LOCAL GOVERNMENT GRANTS
<br />65,395
<br />71,921
<br />69,000
<br />77,566
<br />9604
<br />4609
<br />OTHER MISCELLANEOUS REVENUES
<br />514
<br />3,093
<br />-
<br />-
<br />9604
<br />4671
<br />RECYCLING CHARGES
<br />305,732
<br />311,070
<br />310,000
<br />313,100
<br />9604
<br />4672
<br />RECYCLING PENALTIES
<br />6,905
<br />6,570
<br />8,000
<br />8,000
<br />9604
<br />4701
<br />INTEREST ON INVESTMENTS
<br />4,012
<br />4,771
<br />3,000
<br />3,500
<br />Total Revenue
<br />379,877
<br />393,782
<br />386,200
<br />398,166
<br />Business
<br />Unit
<br />Object
<br />Account
<br />Description
<br />2017
<br />Actual
<br />2018
<br />Actual
<br />2019
<br />Adopted
<br />Budget
<br />2020
<br />Adopted
<br />Budget
<br />9604
<br />6102
<br />F.T. REGULAR -WAGES & SALARIES
<br />20,911
<br />22,638
<br />21,733
<br />22,465
<br />9604
<br />6103
<br />FULLTIME-REGULAR-OVERTIME
<br />984
<br />1,162
<br />9604
<br />6104
<br />PART TIME -WAGES & SALARIES
<br />664
<br />70
<br />7,280
<br />7,280
<br />9604
<br />6121
<br />PERA CONTRIBUTIONS
<br />1,706
<br />1,785
<br />2,176
<br />2,231
<br />9604
<br />6122
<br />FICA/MEDICARE CONTRIBUTIONS
<br />1,661
<br />1,694
<br />2,230
<br />2,286
<br />9604
<br />6131
<br />GROUP INSURANCE
<br />808
<br />899
<br />3,422
<br />3,437
<br />9604
<br />6133
<br />WORKERS COMP INSURANCE PREMIUM
<br />101
<br />188
<br />1,230
<br />236
<br />9604
<br />6249
<br />MISCELLANEOUS OPERATING SUPPLY
<br />29,202
<br />30,254
<br />30,000
<br />32,000
<br />9604
<br />6322
<br />POSTAGE
<br />311
<br />219
<br />300
<br />300
<br />9604
<br />6489
<br />OTHER CONTRACTED SERVICES
<br />317,424
<br />321,147
<br />322,000
<br />325,000
<br />9604
<br />6820
<br />OPERATING TRANSFERS TO OTHER F
<br />11,000
<br />11,500
<br />-
<br />-
<br />Total Expenditure
<br />384,774
<br />391,555
<br />390,371
<br />395,235
<br />
|