|
ADMINISTRATION 1101-4021
<br />Object
<br />Code
<br />Actual
<br />2017
<br />Actual
<br />2018
<br />CITY OF LINO LAKES
<br />August 2020
<br />Budget YTD Base
<br />2019 2019 Budget
<br />2020
<br />Adjustments
<br />Requested
<br />Proposed
<br />2020 Budget Detail
<br />Description
<br />PERSONAL SERVICES
<br />SALARIES
<br />4101-000
<br />348,710
<br />363,533
<br />375,033
<br />236,150
<br />388,442
<br />0
<br />388,442
<br />100% City Administrator
<br />OVERTIME
<br />4102-000
<br />0
<br />298
<br />0
<br />0
<br />0
<br />0
<br />0
<br />100% DeClerk
<br />100 /o Depputy City Clerk
<br />TEMPORARIES
<br />4106-000
<br />9,097
<br />8,576
<br />16,500
<br />7,176
<br />16,500
<br />0
<br />16,500
<br />100% Human Resource Manager
<br />WELLNESS PROGRAM
<br />4108-000
<br />1,134
<br />1,146
<br />1,440
<br />525
<br />1,440
<br />0
<br />1,440
<br />Temporaries: Scanner Operator
<br />PERA
<br />4121-000
<br />26,305
<br />27,289
<br />29,365
<br />18,340
<br />30,371
<br />0
<br />30,371
<br />SOCIAL SECURITY
<br />4122-000
<br />25,978
<br />27,449
<br />29,952
<br />18,678
<br />30,978
<br />0
<br />30,978
<br />ICMA EMPLOYER
<br />4123-000
<br />0
<br />0
<br />261
<br />0
<br />1,711
<br />0
<br />1,711
<br />HEALTH INSURANCE
<br />4131-000
<br />27,898
<br />18,601
<br />31,768
<br />12,423
<br />30,871
<br />0
<br />30,871
<br />LIFE & DISABILITY INSURANCE
<br />4133-000
<br />1,198
<br />1,053
<br />1,233
<br />725
<br />1,436
<br />0
<br />1,436
<br />DENTAL INSURANCE
<br />4134-000
<br />2,117
<br />2,117
<br />2,117
<br />1,411
<br />2,117
<br />0
<br />2,117
<br />VEHICLE ALLOWANCE
<br />4135-000
<br />3,600
<br />3,600
<br />3,600
<br />2,400
<br />3,600
<br />0
<br />3,600
<br />REEMPLOYMENT INSURANCE
<br />4141-000
<br />0
<br />304
<br />0
<br />0
<br />0
<br />0
<br />0
<br />WORKER'S COMPENSATION
<br />4151-000
<br />1,698
<br />2,028
<br />2,434
<br />2,429
<br />2,428
<br />0
<br />2,428
<br />447,735
<br />455,994
<br />493,703
<br />300,258
<br />509,894
<br />0
<br />509,894
<br />OTHER SERVICES', AND CHARGES
<br />PROFESSIONAL SERVICES
<br />4300-000
<br />9,698
<br />15,231
<br />9,000
<br />3,653
<br />9,000
<br />3,000
<br />12,000
<br />Drug/alcohol testing, pre -employment assessments,
<br />training, web consulting
<br />LABOR CONSULTANTS
<br />4310-000
<br />3,150
<br />1,436
<br />3,000
<br />525
<br />3,000
<br />0
<br />3,000
<br />Labor relations, employment law, contract negotiations,
<br />arbitration
<br />TELEPHONE
<br />4321-000
<br />360
<br />360
<br />360
<br />240
<br />360
<br />0
<br />360
<br />Cellular Telephone Reimbursement
<br />LMC Conference, ICMA Conference, MAMA Meetings,
<br />MCMA Conference, MPELRA Conferences, TCHRA
<br />TRAVEL & TUITION
<br />4330-000
<br />4,383
<br />5,689
<br />8,500
<br />5,151
<br />8,500
<br />0
<br />8,500
<br />Conference, NPELRA Webinars, City Clerk Certification,
<br />MCFOA Conference, Tuition Reimbursement
<br />PRINTING & PUBLISHING
<br />4340-000
<br />859
<br />893
<br />2,000
<br />686
<br />2,000
<br />0
<br />2,000
<br />Legal publications, employment ads, etc.
<br />18,450
<br />23,609
<br />22,860
<br />10,255
<br />22,860
<br />3,000
<br />25,860
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES
<br />4410-000
<br />8,538
<br />3,436
<br />6,459
<br />4,689
<br />6,459
<br />2,580
<br />9,039
<br />Website Development & Maintenance, Code Online,
<br />Document Destruction, TASC, NeoGov
<br />SUBSCRIPTIONS & DUES
<br />4452-000
<br />943
<br />1,183
<br />1,500
<br />1,230
<br />1,500
<br />0
<br />1,500
<br />MAMA, ICMA, MCMA, MCFOA, MPELRA, IPMA-HR,
<br />TCHRA
<br />9,481
<br />4,619
<br />7,959
<br />5,919
<br />7,959
<br />2,580
<br />10,539
<br />TOTAL ADMINISTRATION
<br />475,665
<br />484,222
<br />524,522
<br />316,431
<br />524,522
<br />5,580
<br />546,293
<br />
|