|
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br />City of Ramsey 2007 Adopted Water Utility Fund Budget Line Item Detail
<br />
<br />WATER UTILITY FUND 601 - Expenditures
<br />
<br />IWater Utility
<br />
<br />FUND 6011
<br />
<br />
<br />
<br />
<br />
<br />
<br />1~~$.QN~U~$.fIRVjP.~$tj:::~:~:j:::j,:j::::::j:~:j:j::::::::t::::~~:j:::~:~::::,j::::,::::j:j:::~:j:::~:::~:::t::,:j:::~:j:::t::~::tt:1
<br />
<br />Wal!es and Salaries-
<br />6102 Full-Time Re!!ular 89,637 102,311 117 521 126,935 167,175
<br />6103 Full-Time Overtime 969 2207 1,070 2,000 11,500
<br />6104 Part-Time Re!!ular 450 1,624
<br />6105 Temporary Rel!ular 929 11,258 12000 . 12,000
<br />6106 Temporarv Overtime
<br />6107 Part-Time Overtime
<br />Total Waees and Salaries 91,985 106,142 129,849 140,935 190,675
<br />
<br />
<br />
<br />Emolo er Contributions.
<br />6121 PERA Contributions 5,148 5,919 6,944 7,620 10,865
<br />6122 FICAlMedicare Contributions 6,965 7,891 9,797 10,630 14,590
<br />6125 ICMA Retirement Trust 401
<br />6131 Group Insurance 5,156 8,628 8,790
<br />6132 Disabilitv Insurance
<br />6133 Workers' Comp - Premiums 2,231 4,812 2,412 5,000 5,000
<br />Total Emplover Contributions . 14,344 18,622 24,309 31,878 39,245
<br />Total Personal Services 106,329 124,764 154,158 172,813 229,920
<br />
<br />ISUrJl~~tttfft:~:~:~:~,:f:~:~:j:t::~:j::::::n:ff:::tj:::t~:::::~::::::,::jf:'::ttt:::j:::::::~:~:':~f:':::~tfttjj:::::j:1
<br />
<br />Office Sunolies:
<br />6201 Accessories
<br />6202 Dunlicatin!! Supplies & Convin!! Paper
<br />6204 Stationary, Envelopes & Fonns
<br />6205 Draftin!! Suoplies
<br />6206 Film, Microfilm, Tapes, Disks
<br />6207 Trainin!! Supolies
<br />6208 Miscellaneous Office Supplies 348 100 79 600 1,000
<br />Total Office Supplies 348 100 79 600 1,000
<br />
<br />JPeratinlf Supplies:
<br />6221 Cleaning Sunnlies
<br />6223 Gasoline 2,471 1,432 1,352 700 1,500
<br />6225 Diesel Fuel 36 1,076 3200 4,000
<br />6227 Lubricants and Additives
<br />6229 Shop Materials 948 81 3,185 1,000 4,000
<br />6231 Unifonns & Turn-Out Gear 750
<br />6233 Batteries 13
<br />6235 Ammunition
<br />6237 Crime Scene Kit Materials
<br />6239 First Aid Supplies
<br />6241 Dark Room Supplies
<br />6249 Miscellaneous Operating Supplies 6,002 10,928 9,671 13,000 14,000
<br />Total Oneratine Supplies 9,470 12,441 15,284 17,900 24,250
<br />
<br />o
<br />
<br />-111-
<br />
<br />Adopted - January 9, 200.7
<br />
|