|
FINANCE (101-407)Nov-27 2018 2018 Object Actual Actual Budget YTD Base Adjustments 2018DescriptionCode 2015 2016 2017 2017 Budget Requested BudgetBudget DetailPERSONAL SERVICESSALARIES4101-000 256,665 229,994 249,787 215,788 259,5490 259,549OVERTIME4102-00056000000TEMPORARIES4106-0000000000WELLNESS PROGRAM4108-000 778 292 720 2577200720PERA4121-000 17,330 17,250 18,734 16,184 19,4660 19,466SOCIAL SECURITY4122-000 16,817 16,867 19,109 15,725 19,8560 19,856ICMA EMPLOYER CONTRIBUTION 4123-000 1,4140 1,8000 1,8000 1,800HEALTH INSURANCE4131-000 23,749 22,440 23,648 26,516 31,3310 31,331LIFE & DISABILITY INSURANCE 4133-000 805 828 974 8648660866DENTAL INSURANCE4134-000 1,357 902 1,744 1,114 1,7200 1,720REEMPLOYMENT INSURANCE 4141-0000000000WORKER'S COMPENSATION 4151-000 1,352 1,381 1,119 1,098 1,3250 1,325320,323 289,954 317,635 277,545 336,6330 336,633SUPPLIESOFFICE SUPPLIES4200-000 1,025 856 1,00020 1,0000 1,000Payroll & Accounts Payable Checks, W-2 Forms, 1099 Forms, Other Financial Forms1,025 856 1,00020 1,0000 1,000OTHER SERVICES AND CHARGESAUDITOR4308-000 13,529 14,372 15,500 12,160 15,500 (1,900) 13,600 General Fund portion of Independent Annual AuditOTHER CONSULTANTS4310-000 83,519 96,076 185,188 143,297 185,188 (5,188) 180,000MIS Services & Support, Supplemental Programs & Services, Springbrook License Subscription, Springbrook Hosted Web UB Maintenance, Metro I-net Laserfisch Document Imaging Annual LicensingTRAVEL & TUITION4330-000 1,548 2,598 4,000 1,865 4,000 2,000 6,000MNGFOA Conference, Continuing Professional Education, Other Training,Tuition ReimbursementPRINTING & PUBLISHING4340-000 485 993 500 745500 500 1,000 Publish Budget and Financial ReportsTRUTH IN TAXATION4342-000 3,728 1,685 1,9000 1,9000 1,900 City Share of Property Specific Notices102,810 115,724 207,088 158,067 207,088 (4,588) 202,500CONTRACTUAL SERVICESCONTRACTED SERVICES 4410-000 98,804 99,401 100,000 100,855 100,000 1,000 101,000Assessing Services - Anoka County - Based on Number of ParcelsSUBSCRIPTIONS & DUES4452-000 685 1,169 1,067 1,077 1,067 100 1,167MNGFOA Membership, GFOA Membership, Certificate of Achievement Program, MN Board of Accountancy, MNCPA Membership99,489 100,570 101,067 101,932 101,067 1,100 102,167TOTAL FINANCE523,647 507,103 626,790 537,564 645,788 (3,488) 642,300100% Finance Director100% Accountant III 75% Accounts Payable/Payroll Tech 50% Office SpecialistCITY OF LINO LAKES
|