|
CITY OF LINO LAKES
<br />RECREATION (101-451) September 2021 2021
<br />Object Actual Actual Budget YTD Base Adjustments Proposed
<br />npscriotion Code 2018 2019 2020 2020 Budget Requested 2021 Budget Detail
<br />` v` 4101-000 106,760 100,533 102,810 63,554 0 0 0 20% Public Services Director
<br />SALARIES
<br />0
<br />OVERTIME 4102-000 34 0 0 0 0 0 0 .15 FTE PT Office Specialist
<br />TEMPORARIES 4106-000 46,398 8,829 12,500 8,189 0 0 0
<br />WELLNESS PROGRAM 4108-000 0 0 0 0 0 0 0 Temporaries: Warming House Attendants
<br />PERA 4121-000 7,352 7,513 7,711 3,306 0 0 0
<br />SOCIAL SECURITY 4122-000 11,308 8,090 8,821 5,184 0 0 0
<br />ICMA EMPLOYER 4123-000 0 0 0 176 0 0 0
<br />HEALTH INSURANCE 4131-000 14,220 11,203 21,884 5,637 0 0 0
<br />LIFE & DISABILITY INSURANCE 4133-000 337 326 388 154 0 0 0
<br />DENTAL INSURANCE 4134-000 818 719 714 282 0 0 0
<br />REEMPLOYMENT INSURANCE 4141-000 14,359 0 0 0 0 0 0
<br />WORKR'S COMPENSATION 4151-000 2.392 1,328 1,110 _ 1,066 0 0 0
<br />203,978 138,541 155,938 87,549 0 0 0
<br />OFFICE SUPPLIES 4200-000 83 52 0 0 0 0 0
<br />MAINTENANCE SUPPLIES 4211-000 369 2,465 2,500 0 2,500 (2,500) 0 Supplies for Warming Houses
<br />452 2,518 2,500 0 2,500 (2,500) 0
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES 4300-000 0 0 0 0 0 0 0
<br />TELEPHONE 4321-000 89 72 450 54 450 (450) 0
<br />TRAVEL & TUITION 4330-000 686 685 1,000 0 1,000 (1,000) 0 MRPA Conference, Seminars, Classes, Mileage
<br />PRINTING & PUBLISHING 4340-000 0 75 350 0 350 (350) 0 Quad Bulletin, Job Notices
<br />NEWSLETTER - PROGRAM SCHEDULE 4343-000 14,997 15,228 15,000 4,223 15,000 (15,000) 0 Printing & Mailing Cost - 3x/yr
<br />15,772 16,060 16,800 4,277 16,800 (16,800) 0
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES 4410-000 0 0 0 0 0 0 0
<br />SUBSCRIPTIONS & DUES 4452-000 280 300 300 300 300 (300) 0 MRPA Membership
<br />280 300 300 300 300 (300) 0
<br />CAPITAL OUTLAY
<br />EQUIPMENT 5000-000 0 9,895 0 0 0 0 0
<br />0 9,895 0 0 0 0 0
<br />TOTAL RECREATION 220,482 167,314 175,538 92,127 19,600 (19,600) 0
<br />u;
<br />LL
<br />c
<br />i
<br />LL
<br />LL
<br />u
<br />e
<br />C
<br />u
<br />a
<br />1 U.
<br />i o
<br />u
<br />u
<br />°
<br />°
<br />v
<br />
|