|
BUILDING INSPECTIONS (101-422)Base Adjustments
<br /> Object Actual Actual Adopted Budget Requested Proposed
<br />Description Code 2020 2021 2022 2023 2023 2023 Budget Detail
<br />PERSONAL SERVICES
<br />SALARIES 4101-000 253,885 262,856 320,509 348,075 0 348,075
<br />OVERTIME SALARIES 4102-000 0 4,230 500 0 0 0
<br />TEMPORARIES 4106-000 0 1,200 0000
<br />WELLNESS PROGRAM 4108-000 450 399 720 720 0 720
<br />PERA 4121-000 18,855 19,920 24,076 26,106 0 26,106
<br />SOCIAL SECURITY 4122-000 18,875 19,701 24,557 26,628 0 26,628
<br />ICMA EMPLOYER 4123-000 000000
<br />HEALTH INSURANCE 4131-000 29,072 35,430 40,708 43,112 0 43,112
<br />LIFE & DISABILITY INSURANCE 4133-000 949 1,005 861 929 0 929
<br />DENTAL INSURANCE 4134-000 1,058 1,101 2,157 2,756 0 2,756
<br />REEMPLOYMENT INSURANCE 4141-000 000000
<br />WORKER'S COMPENSATION 4151-000 1,283 1,401 1,798 3,407 0 3,407
<br />324,427 347,244 415,886 451,733 0 451,733
<br />SUPPLIES
<br />OFFICE SUPPLIES 4200-000 2,149 801 2,000 2,000 (500) 1,500
<br />Card Stock for Building Permits, Correction Notice Forms,
<br />Septic System Pumping Forms, Code Books
<br />SMALL TOOLS 4240-000 1,552 169 150 150 0 150
<br />3,701 971 2,150 2,150 (500) 1,650
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES 4300-000 4,175 4,735 5,000 5,000 1,000 6,000 Permit Works Annual Maintenance & Assistance
<br />TELEPHONE 4321-000 2,243 2,328 2,200 2,200 0 2,200 Inspections Cell Phones & Wi-Fi
<br />TRAVEL & TUITION 4330-000 2,064 3,097 3,300 3,300 0 3,300 Staff Training & Mileage, SSTS Cert
<br />UNIFORMS 4370-000 811 982 1,140 1,140 0 1,140 Building Inspections Staff
<br />9,293 11,142 11,640 11,640 1,000 12,640
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES 4410-000 10,891 41,549 34,250 34,250 2,970 37,220
<br />Large Format Scanning - $500
<br />Back-Up Inspection Services - $36,720
<br />SUBSCRIPTIONS & DUES 4452-000 115 0 325 325 195 520 AMBO - $200, 10K Lakes Chapter - $125, Inspector Certs
<br />11,006 41,549 34,575 34,575 3,165 37,740
<br />TOTAL BUILDING INSPECTIONS 348,427 400,905 464,251 500,098 3,665 503,763
<br />CITY OF LINO LAKES
<br />100% Building Official
<br />2 - 100% Building Inspectors
<br />100% Building Permit Technician
<br />50% Office Specialist
<br />28
|