Laserfiche WebLink
CITY OF LINO LAKES <br />ECONOMIC DEVELOPMENT (101 -415) <br />- Object Actual Actual Budget Adopted Increase/ <br />Description Code 2008 2009 2010 2011 Decrease <br />- PERSONAL SERVICES <br />SALARIES 4101 -000 70,510 72,347 69,299 72,071 4.00% <br />WELLNESS PROGRAM 4108 -000 320 384 360 400 11.11% <br />- <br />PERA 4121 -000 4,581 4,882 4,851 5,225 7.71% <br />SOCIAL SECURITY 4122 -000 5,361 5,480 5,301 5,513 4.00% <br />HEALTH INSURANCE 4131 -000 4,840 6,132 6,600 5,724 (13.27 %) <br />LIFE INSURANCE 4133 -000 239 288 302 290 (3.97 %) <br />DENTAL INSURANCE 4134 -000 409 430 456 480 5.26% <br />- WORKER'S COMPENSATION 4151 -000 447 471 482 524 8.71% <br />86,707 90,414 87,651 90,227 2.94% <br />SUPPLIES <br />OFFICE SUPPLIES 4200 -000 107 0 150 150 0.00% <br />107 0 150 150 0.00% <br />OTHER SERVICES AND CHARGES <br />PROFESSIONAL SERVICES 4300 -000 735 2,102 10,000 15,000 50.00% <br />PLANNING CONSULTANT 4306 -000 0 0 0 0 <br />LIVEABLE COMMUNITIES 4314 -000 0 0 0 0 <br />- TELEPHONE 4321 -000 0 0 0 0 <br />POSTAGE 4322 -000 0 0 0 0 <br />TRAVEL & TUITION 4330 -000 196 297 500 500 0.00% <br />▪ PRINTING & PUBLISHING 4340 -000 0 0 500 500 0.00% <br />NEWSLETTER 4343 -000 0 0 0 0 <br />INSURANCE 4360 -000 0 0 0 0 <br />* ** <br />AUTO INSURANCE 4363 -000 0 0 0 0 <br />SUBSCRIPTIONS & DUES 4452 -000 295 320 400 400 0.00% <br />CITY MARKETING 4900 -000 70 82 200 33,500 16650.00% <br />1,296 2,801 11,600 49,900 330.17% <br />-. CONTRACTUAL SERVICES <br />TAX ABATEMENTS 4405 -000 70,114 0 0 0 <br />CONTRACTED SERVICES 4410 -000 0 800 0 0 <br />- 70,114 800 0 0 <br />CAPITAL OUTLAY <br />EQUIPMENT <br />TOTAL ECONOMIC DEVELOPMENT <br />5000 -000 <br />0 0 0 0 <br />0 0 0 0 <br />158,224 94,015 99,401 <br />140,277 41.12% <br />D -39 <br />