|
CITY OF LINO LAKES
<br />September 2021 2021
<br />)bject Actual Actual Budget YTD Base Adjustments Proposed
<br />Code 2018 2019 2020 2020 Budget Requested 2021 Budget Detail
<br />'PERSONAL SERVICES -
<br />SALARIES 4101-000 91,192 93,392 94,512 67,424 158,082 0 158,082 20% Public Services Director (0% in 2020)
<br />100% Mechanic
<br />OVERTIME 4102-000 4,430 4,549 2,000 1,282 2,000 0 2,000 100% General Maintenance Worker/Mechanic (50% in 2020)
<br />TEMPORARIES 4106-000 0 0 0 0 0 0 0
<br />WELLNESS PROGRAM 4108-000 0 0 0 0 0 0 0 Overtime: Emergency Repairs, Snowplowing
<br />PERA 4121-000 6,976 7,334 7,238 5,360 12,006 0 12,006
<br />SOCIAL SECURITY 4122-000 6,721 6,875 7,383 4,795 12,246 0 12,246
<br />ICMA EMPLOYER CONTRIBUTION 4123-000 0 0 0 0 393 0 393
<br />HEALTH INSURANCE 4131-000 15,792 15,866 15,566 11,444 26,913 0 26,913
<br />LIFE & DISABILITY INSURANCE 4133-000 312 319 364 274 622 0 622
<br />DENTAL INSURANCE 4134-000 794 794 794 595 1,186 0 1,186
<br />REEMPLOYMENT INSURANCE 4141-000 0 0 0 0 0 0 0
<br />WORKER'S COMPENSATION 4151-000 2,822 3,241 3,370 3,282 4,846 0 4,846
<br />129,040 132,371 131,227 94,457 218,294 0 218,294
<br />Shop Supplies (Brake Clean, Windex, Paper Towels, Spray
<br />Bottles, Penetrating Oils, WD40)
<br />Gasoline & Diesel for all City Vehicles (Includes Police/Fire &
<br />Equipment)
<br />All Replacement Parts to Repair Vehicles, All Maintenance
<br />Parts (Including Filters, Bulk Lubricants, Engine Oils, ATF's,
<br />Gear Lubes, Coolants, etc.)
<br />New and/or Replacement Tools for the Shop (Hand tools,
<br />Battery Powered Tools, Specialty Tools, etc.)
<br />189,425 165,017 183,000 102,047 183,000 0 183,000
<br />'OTHER SERVICES AND CHARGES
<br />Annual DOT Inspections, Annual Boom/Hoist Inspections,
<br />Alignments, Repairs, Cartegraph
<br />Training & Testing to Maintain Required Licenses and
<br />Certificates (ASE Certification & Testing, Automotive Training
<br />TRAVEL & TUITION 4330-000 0 30 500 0 500 0 500 Classes or Seminars)
<br />PRINTING & PUBLISHING 4340-000 0 0 0 0 0 0 0
<br />INSURANCE 4360-000 0 0 0 0 0 0 0
<br />AUTO INSURANCE 4363-000 36,007 39,340 39,203 40,226 39,203 1,592 40,795 Insurance for Entire Fleet, Including Police & Fire
<br />UNIFORMS 4370-000 568 563 570 176 570 0 570
<br />74,663 94,997 84,273 51,373 84,273 1,592 85,865
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES 4410-000 57,688 28,333 61,000 25,219 61,000 0 61,000 Maintain, Repair, and Certify Fire Equipment
<br />Fleet Mgmt Update, ALLData Online Repair Manual
<br />SUBSCRIPTIONS AND DUES 4452-000 10,600 7,625 6,000 1,600 6,000 0 6,000 Subscription
<br />68,288 35,958 67,000 26,819 67,000 0 67,000
<br />CAPITAL OUTLAY
<br />F(31IIPMFNT 5000-000 3,500 4,485 5,000 4,010 5,000 0 5,000 Skid Steer Buyback Program
<br />0
<br />FUELS 4212-000 116,889 109,556 110,000 63,071 110,000 0 110,000
<br />SHOP PARTS 4221-000 63,969 46,410 65,000 35,929 65,000 0 65,000
<br />SMALL TOOLS 4240-000 7,985 6,657 7,000 1,342 7,000 0 7,000
<br />PROFESSIONAL SERVICES 4300-000 38,088 55,064 44,000 10,971 44,000 0 44,000
<br />O
<br />O
<br />O
<br />O
<br />0
<br />O
<br />Lo
<br />r
<br />0
<br />O
<br />O
<br />V
<br />m
<br />co
<br />N
<br />N
<br />co
<br />O
<br />O
<br />9
<br />N
<br />V
<br />uD
<br />w
<br />J
<br />a
<br />a
<br />Z
<br />w
<br />U
<br />Z
<br />N
<br />Q
<br />W
<br />Z
<br />-Iw
<br />~
<br />a
<br />a
<br />Z
<br />a
<br />V)
<br />
|