|
FUND GENERAL DEPARTMENT: MAYOR AND COUNCIL
<br /> FUNCTION: GENERAL GOVERNMENT
<br /> BUDGET SUMMARY:
<br /> Business I Object 2018 2019
<br /> Unit Account Description Actual Actual 2020 2021 2022
<br /> Actual Adopted Budget Adopted Budget
<br /> 0111 16104 PARTTIME-WAGES&SALARIES 31,412 36,932 33,605 44,000 38,000
<br /> 0111 16121 PERA CONTRIBUTIONS 600 775 1,002 900 1,000
<br /> 0111 16122 FICA/MEDICARE CONTRIBUTIONS 1 2,403 2,838 2,571 3,366 2,907
<br /> 0111 16131 IGROUP INSURANCE 3,171 3,648 7,895
<br /> 0111 16133 WORKERS COMP INSURANCE PREMIUM 981 130 148 242 224
<br /> 0111 16247 HAPPY DAYS 11,750 12,000 - 7,000 1 7,000
<br /> 0111 16249 MISCELLANEOUS OPERATING SUPPLY 12,698 11,485 6,530 13,0001 13,000
<br /> 0111 6315 MISCELLANEOUS PROFESSIONAL SER 16,740 - 15,170 -
<br /> 0111 16322 POSTAGE -
<br /> 0111 6331 TRAVEL&LODGING 1,331 2,268 136 3,000 1,000,
<br /> 0111 6335 TRAINING 56 753 903 2,500 1,000
<br /> 0111 6361 GENERAL LIABILITY/PROPERTY INS 1,148 1,177 1,070 1,300 1,350
<br /> 0111 6451 MEMBERSHIP DUES 44,482 46,963 35,504 33,564 33,097
<br /> Total Expenditure 125,890 118,969 104,534 108,872 98,578
<br /> PERSONNEL COMPLEMENT
<br /> Mayor 1.00 1.00 1.00 1.00 1.00
<br /> Council 6.00 6.00 6.00 6.00 6.00
<br /> Mayor and Council Total 7.00 7.00 7.00 7.00 7.00
<br /> 6249 Miscellaneous Operating Supplies
<br /> Mayor's Prayer Breakfast 400 400 - 400 400
<br /> Meals for Council.Work sessions 3,491 2,861 3,435 4,000 4,000
<br /> Anoka Area Chamberof Commerce 600 - 620 600 600
<br /> Employee Recognition Event 2,439 3,153 2,193 2,750 2,750
<br /> Tree Lighting 750 1,400 - 750 750
<br /> Gala/Fundraising Events 2,000 1,340 - 2,000 2,000
<br /> Miscellaneous 3,018 2,331 282 2,500 2,500
<br /> 12,698 11,485 6,530 13,000 13,000
<br /> 6335 Miscellaneous Professional Services
<br /> Citizen Survey 16,740 15,170
<br /> 16,740 - 15,170 - -
<br /> 6451 Dues
<br /> Anoka County Mediation Services 2,883 2,882 -
<br /> Mississippi River Cities&Towns Initiatives(MRCTI) 3,000 - - -
<br /> North Metro Mayors Association 12,008 12,008 11,768 12,200 11,417
<br /> North Metro Chamber(EDA) 370 660 - -
<br /> Missippi/ChamplinStreamgage Agreement 620 334 350
<br /> Anoka Area Chamber of Commerce(EDA) 410 410 410 -
<br /> Association of Metro Municipalities 4,155 8,429 - -
<br /> League of Minnesota Cities 19,765 20,627 20,723 21,000 21,300
<br /> MN Mayors Assoc 30 30 30 30 30
<br /> Metro Cities - -
<br /> National League of Cities 1,861 1,917 1,953 -
<br /> 44,482 46,963 35,504 33,564 33,097
<br /> DESCRIPTION OF SERVICES:
<br /> The Mayor and Council budget provides for legislative and policy making activities of the city on behalf of the citizens of
<br /> Ramsey.They provide for the planning and control of all financial activities including approving the tax levy,rates and
<br /> charges,and approval of expenditures.
<br /> -17-
<br />
|