|
MAYOR AND COUNCIL (101-401)June 2020 2020 Object Actual Actual Budget YTD Base Adjustments ProposedDescription Code 2017 2018 2019 2019 Budget Requested 2020 Budget DetailPERSONAL SERVICESSALARIES 4101-000 36,066 36,146 38,736 18,393 45,400 0 45,400PERA 4121-000 1,810 1,799 1,937 930 2,270 0 2,270SOCIAL SECURITY 4122-000 1,042 1,043 1,030 529 1,246 0 1,246LIFE INSURANCE 4133-000 0 0 0 0 0 0 0WORKER'S COMPENSATION 4151-000 48 56 138 43 186 0 18638,967 39,045 41,841 19,895 49,102 0 49,102SUPPLIESOFFICE SUPPLIES 4200-000 0 0 0 0 0 0 0 Signature stamps, name plates, special meeting expenses00 00000OTHER SERVICES AND CHARGESPROFESSIONAL SERVICES 4300-000 3,000 120 4,0000 4,0000 4,000 Strategic Planning/Goal Setting FacilitatorTRAVEL & TUITION4330-000 411 462 1,500 400 1,5000 1,500 LMC Conference, Elected Officials ConferencePRINTING & PUBLISHING4340-000890 2000 2000 200 Meeting NoticesNEWSLETTER4343-000 12,719 14,258 13,000 5,498 13,0000 13,000 Spring/Summer, Fall & Winter Newsletters16,219 14,839 18,700 5,898 18,7000 18,700CONTRACTUAL SERVICESSUBSCRIPTIONS & DUES4452-000 17,265 17,433 17,5000 17,500 500 18,000 League of MN CitiesCITY MARKETING4900-000 3,322 3,789 4,500 1,073 4,500 500 5,000Community Celebration; Flowers, Plaques & Awards; Employee Appreciation; Lino Lakes Ambassadors20,587 21,222 22,000 1,073 22,000 1,000 23,000TOTAL MAYOR AND COUNCIL75,772 75,106 82,541 26,866 89,802 1,000 90,802CITY OF LINO LAKESMayor $11,0004 Council Members - $8,500/ea2 EDA Meetings @ $40/mtg - $40014
|