|
RECREATION (101-451)
<br />Description
<br />CITY OF LINO LAKES
<br />Object Actual Actual Budget Adopted Increase/
<br />Code 2014 2015 2016 2017 Decrease
<br />PERSONAL SERVICES
<br />SALARIES 4101-000 191,290 177,378 136,325 155,820 14.30%
<br />OVERTIME 4102-000 319 0 400 0 (100.00%)
<br />TEMPORARIES 4106-000 33,362 34,364 34,000 34,000 0.00%
<br />WELLNESS PROGRAM 4108-000 120 0 600 0 (100.00%)
<br />PERA 4121-000 13,916 12,688 11,304 12,737 12.68%
<br />SOCIAL SECURITY 4122-000 16,686 15,302 13,060 14,521 11.19%
<br />HEALTH INSURANCE . 4131-000 20,371 28,700 13,187 13,641 3.44%
<br />LIFE & DISABILITY INSURANCE 4133-000 715 640 563 617 9.59%
<br />DENTAL INSURANCE 4134-000 1,606 1,459 1,135 1,261 11.10%
<br />REEMPLOYMENT INSURANCE 4141-000 466 29 0 0 ***
<br />WORKER'S COMPENSATION 4151-000 2,248 2,231 1,753 1,602 (8.61%)
<br />SUPPLIES
<br />OFFICE SUPPLIES
<br />MAINTENANCE SUPPLIES
<br />281,099 272,790 212,327 234,199 10.30%
<br />4200-000 0 9 0 0
<br />4211-000 2,095 2,300 2,500 2,500
<br />***
<br />0.00%
<br />2,095 2,309 2,500 2,500
<br />0.00%
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES 4300-000 0 360 0 0 ***
<br />OTHER CONSULTANTS 4310-000 0 0 800 0 (100.00%)
<br />TELEPHONE 4321-000 340 428 250 450 80.00%
<br />POSTAGE 4322-000 0 0 0 0 ***
<br />TRAVEL & TUITION 4330-000 27 649 2,000 2,000 0.00%
<br />PRINTING & PUBLISHING 4340-000 907 660 700 700 0.00%
<br />NEWSLETTER - PROGRAM SCHEDI 4343-000 12,410 12,742 11,000 13,000 18.18%
<br />INSURANCE 4360-000 0 0 0 0 ***
<br />SUBSCRIPTIONS & DUES 4452-000 1,134 1,004 400 1,000 150.00%
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES
<br />CAPITAL OUTLAY
<br />EQUIPMENT
<br />TOTAL RECREATION
<br />14,818
<br />15,843 15,150
<br />17,150 13.20%
<br />4410-000 493 145 0 0
<br />5000-000
<br />***
<br />493 145 0 0
<br />0 0 0 0
<br />***
<br />***
<br />0 0 0 0
<br />***
<br />298,505 291,087 229,977 253,849 10.38%
<br />D-91
<br />
|