|
CITY OF LINO LAKES
<br />PLANNING AND ZONING (101 -416)
<br />Object Actual Actual Budget Adopted Increase/
<br />Description Code 2006 2007 2008 2009 Decrease
<br />PERSONAL SERVICES
<br />SALARIES 4101 -000 122,210 126,360 130,282 135,975 4.37%
<br />- OVERTIME 4102 -000 0 0 0 0 * **
<br />WELLNESS PROGRAM 4108 -000 510 660 360 700 94.44%
<br />PERA 4121 -000 7,322 7,892 8,468 8,997 6.25%
<br />SOCIAL SECURITY 4122 -000 9,342 9,671 9,967 10,402 4.36%
<br />HEALTH INSURANCE 4131 -000 8,452 8,862 16,800 20,203 20.26%
<br />- LIFE INSURANCE 4133 -000 456 479 492 508 3.25%
<br />DENTAL INSURANCE 4134 -000 748 783 792 864 9.09%
<br />WORKER'S COMPENSATION 4151 -000 762 732 711 776 9.14%
<br />149,802 155,439 167,872 178,425 6.29%
<br />SUPPLIES
<br />OFFICE SUPPLIES 4200 -000 45 61 500 500 0.00%
<br />45 61 500 500 0.00%
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES
<br />PLANNING CONSULTANT
<br />TELEPHONE
<br />POSTAGE
<br />TRAVEL & TUITION
<br />STIPEND
<br />PRINTING & PUBLISHING
<br />INSURANCE
<br />SUBSCRIPTIONS & DUES
<br />CITY MARKETING
<br />4300 -000 41,119 14,457 17,000 17,000 0.00%
<br />4306 -000 0 0 0 0 ***
<br />4321 -000 0 0 0 0
<br />4322 -000 0 0 0 0
<br />4330 -000 4,027 2,510 3,750 3,800 1.33%
<br />4331 -000 4,225 3,875 4,500 4,500 0.00%
<br />4340 -000 2,556 1,369 1,500 1,500 0.00%
<br />4360 -000 0 0 0 0 * **
<br />4452 -000 735 572 1,100 1,000 (9.09 %)
<br />4900 -000 0 0 0 0 * **
<br />52,662 22,783 27,850 27,800 (0.18 %)
<br />***
<br />***
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES 4410 -000
<br />CAPITAL OUTLAY
<br />EQUIPMENT
<br />5000 -000
<br />54,406 157,131 61,450 61,450 0.00%
<br />54,406 157,131 61,450 61,450 0.00%
<br />0 1,403 360 0
<br />0 1,403 360 0
<br />* **
<br />* **
<br />TOTAL PLANNING AND ZONING 256,915 336,817 258,032 268,175 3.93%
<br />
|