My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
12-05-05-TNT
ArdenHills
>
Administration
>
City Council
>
City Council Packets
>
2000-2009
>
2005
>
12-05-05-TNT
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
9/18/2012 9:06:10 AM
Creation date
9/17/2012 4:22:38 PM
Metadata
Fields
Template:
General
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
149
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
City of Arden Hills <br /> Proposed 2006 Budget <br /> Cable Fund <br /> EXPENDITURES <br /> PERSONAL SERVICE <br /> 41010 Regular Office Salaries 19,205 20,839 <br /> 41130 Employer Savings Match 391 411 <br /> 41210 Pera Employer Expense 1,062 1,250 <br /> 41220 Fica Expense 1,469 1,594 <br /> 41300 Insurance Expense 2,168 2,402 <br /> 41310 Life Insurance 197 200 <br /> Total Personal Service $24,492 $26,696 <br /> SUPPLIES <br /> 42010 Office Supplies/Accessories 1,500 - <br /> 42210 Equip Maintenance Material 1,000 <br /> 42400 Small Tools& Minor Equip 1,000 - <br /> Other - - <br /> Total Supplies $3,500 $0 <br /> OTHER SERVICES& CHARGES <br /> 43060 Clerical Services Fees 5,400 6,000 <br /> 44040 Maint of Vehicles& Equip 5,000 4,000 <br /> 44330 Dues/Subscriptions/Licenses 13,000 15,000 <br /> Other - - <br /> Total Other Services& Charges $23,400 $25,000 <br /> CAPITAL OUTLAY <br /> 45400 Other Equipment - 6,100 <br /> 45700 Office Equip& Furnishings 7,500 7,500 <br /> Other - - <br /> Total Capital Outlay $7,500 $13,600 <br /> Grand Total-Expenditures $58,892 $65,296 <br />
The URL can be used to link to this page
Your browser does not support the video tag.