|
MAYOR AND COUNCIL (101-401)
<br />Actual
<br />2015
<br />CITY OF LINO LAKES
<br />Actual Budget Adopted
<br />2016 2017 2018 Budget Detail
<br />Object
<br />Description Code
<br />PERSONAL SERVICES
<br />SALARIES
<br />PERA
<br />SOCIAL SECURITY
<br />LIFE INSURANCE
<br />WORKER'S COMPENSATION
<br />4101-000
<br />4121-000
<br />4122-000
<br />4133-000
<br />4151-000
<br />36,706
<br />1,839
<br />1,058
<br />0
<br />125
<br />36,186
<br />1,823
<br />1,044
<br />0
<br />78
<br />38,736
<br />1,937
<br />2,963
<br />0
<br />97
<br />38,736
<br />1,937
<br />1,030
<br />0
<br />108
<br />Mayor & Council Members - $28,786
<br />Additional Meetings - $9,950 (48 Special Meetings @
<br />$40/mtg; 2 EDA Meetings @ $35/mtg
<br />39,729
<br />39,131
<br />43,733
<br />41,811
<br />SUPPLIES
<br />OFFICE SUPPLIES
<br />4200-000
<br />19
<br />0
<br />0
<br />0
<br />Signature stamps, name plates, special meeting expenses
<br />19
<br />0
<br />0
<br />0
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES
<br />4300-000
<br />1,710
<br />110
<br />2,500
<br />4,000
<br />Strategic Planning/Goal Setting Facilitator
<br />TRAVEL & TUITION
<br />4330-000
<br />630
<br />141
<br />1,500
<br />1,500
<br />LMC Conference, Elected Officials Conference
<br />PRINTING & PUBLISHING
<br />4340-000
<br />7,509
<br />0
<br />6,000
<br />0
<br />NEWSLETTER
<br />4343-000
<br />3,189
<br />8,668
<br />4,000
<br />10,000
<br />13,037
<br />8,919
<br />14,000
<br />15,500
<br />CONTRACTUAL SERVICES
<br />SUBSCRIPTIONS & DUES
<br />4452-000
<br />16,901
<br />17,139
<br />17,500
<br />17,500
<br />League of MN Cities
<br />CITY MARKETING
<br />4900-000
<br />7,728
<br />4,098
<br />4,000
<br />4,500
<br />Community Celebration; Flowers, Plaques & Awards;
<br />Employee Appreciation; Lino Lakes Ambassadors; Lino
<br />Lakes Beyond the Yellow Ribbon
<br />24,629
<br />21,237
<br />21,500
<br />22,000
<br />TOTAL MAYOR AND COUNCIL
<br />77,414
<br />69,287
<br />79,233
<br />79,311
<br />27
<br />
|