|
CITY OF LINO LAKES
<br />POLICE (101 -4201 June
<br />Object Actual Actual Budget
<br />• YTD Requested Adopted Increase/
<br />cription Code 2006 2007 2008 2008 2009 2009 Decrease
<br />PERSONAL SERVICES
<br />SALARIES 4101 -000 1,735,948 1,806,076 2,062,169 712,049 2,134,082 3.49%
<br />OVERTIME 4102 -000 151,802 161,050 130,000 81,528 130,000 0.00%
<br />TEMPORARIES 4106 -000 0 0 0 0 0 '**
<br />TRAFFIC PROJECTS SALARIES 4107 -000 0 0 12,000 0 0 (100.00 %)
<br />WELLNESS PROGRAM 4108 -000 534 960 1,500 617 1,500 0.00%
<br />PERA 4121 -000 185,120 215,839 270,289 96,690 303,146 12.16%
<br />SOCIAL SECURITY 4122 -000 36,130 36,442 44,579 14,438 45,891 2.94%
<br />ICMA EMPLOYER 4123 -000 4,442 1,864 4,500 5,207 5,000 11.11%
<br />HEALTH INSURANCE 4131 -000 180,286 203,076 279,300 106,000 338,404 21.16%
<br />LIFE & DISABILITY INSURANCE 4133 -000 5,967 6,377 7,460 3,349 7,233 (3.04 %)
<br />DENTAL INSURANCE 4134 -000 4,924 5,824 12,381 2,806 14,040 13.40%
<br />REEMPLOYMENT INSURANCE 4141 -000 13,390 0 0 0 0 ***
<br />WORKER'S COMPENSATION 4151 -000 45,367 51,864 64,027 41,351 72,227 12.81%
<br />2,363,910 2,489,372 2,888,205 1,064,035 3,051,523 0 5.65%
<br />SUPPLIES
<br />OFFICE SUPPLIES 4200 -000 13,668 13,215 14,500 5,544 10,000 (31.03 %)
<br />MAINTENANCE SUPPLIES 4211 -000 19,097 22,591 17,238 12,330 10,000 (41.99 %)
<br />DARE PROGRAM 4213 -000 2,153 8,663 6,200 6,659 5,000 (19.35 %)
<br />CRIME PREVENTION /SAFETY 4214 -000 15,455 22,812 10,000 16,484 8,000 (20.00 %)
<br />SMALL TOOLS 4240 -000 315 0 0 0 0 *'*
<br />50,688 67,281 47,938 41,017 33,000 0 (31.16 %)
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES 4300 -000 6,783 12,371 2,900 2,856 3,000 3.45%
<br />OTHER CONSULTANTS 4310 -000 0 0 0 0 0
<br />TELEPHONE 4321 -000 15,504 18,400 15,000 7,458 17,000 13.33%
<br />POSTAGE 4322 -000 1,855 1,504 1,000 319 1,000 0.00%
<br />AVEL & TUITION 4330 -000 39,035 38,353 26,500 29,694 20,000 (24.53 %)
<br />NTING & PUBLISHING 4340 -000 0 0 0 0 0 * **
<br />WSLETTER 4343 -000 0 0 0 0 0 ***
<br />INSURANCE 4360 -000 16,717 17,147 18,540 12,507 19,000 2.48%
<br />AUTO INSURANCE 4363 -000 0 0 0 0 0 ***
<br />UNIFORMS 4370 -000 29,504 29,575 21,075 10,106 22,000 4.39%
<br />ELECTRICITY 4381 -000 292 274 0 123 300 ***
<br />HEAT 4383 -000 0 0 0 0 0 **
<br />SUBSCRIPTIONS & DUES 4452 -000 983 1,144 1,000 1,050 1,200 20.00%
<br />RESERVES 4386 -000 0 0 13,000 0 4,000 (69.23 %)
<br />EXPLORERS 4387 -000 0 0 5,100 0 2,500 (50.98 %)
<br />110,673 118,768 104,115 64,113 90,000 0 (13.56 %)
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES 4410 -000 38,769 35,338 29,000 12,804 36,000 24.14%
<br />38,769 35,338 29,000 12,804 36,000 0 24.14%
<br />CAPITAL OUTLAY
<br />EQUIPMENT 5000 -000 33,512 33,825 32,050 38,534 12,875 (59.83 %)
<br />33,512 33,825 32,050 38,534 12,875 0 (59.83 %)
<br />TOTAL POLICE DEPARTMENT 2,597,552 2,744,584 3,101,308 1,220,503 3,223,398 0 3.94%
<br />•
<br />PS -3
<br />
|