|
CITY OF LINO LAKES
<br />SOLID WASTE ABATEMENT (101-462) Staff Council
<br />Object Actual Actual Budget YTD Requested Preliminary Adopted
<br />Description Code 2012 2013 2014 2014 2015 2015 2015
<br />PERSONAL SERVICES
<br />SALARIES 4101-000 22,596 22,583 22,960 6,888 23,419 23,419
<br />OVERTIME 4102-000 1,219 1,372 1,000 0 1,000 1,000
<br />TEMPORARIES 4106-000 0 0 0 0 0 0
<br />WELLNESS PROGRAM 4108-000 211 162 200 0 200 200
<br />PERA 4121-000 1,727 1,737 1,737 499 1,831 1,831
<br />SOCIAL SECURITY 4122-000 1,779 1,772 1,833 525 1,868 1,868
<br />ICMA EMPLOYER 4123-000 107 248 350 127 350 350
<br />HEALTH INSURANCE 4131-000 1,652 1,614 1,737 707 2,083 1,824
<br />LIFE & DISABILITY INSURANCE 4133-000 83 82 92 34 93 93
<br />DENTAL INSURANCE 4134-000 141 146 151 62 151 151
<br />WORKER'S COMPENSATION 4151-000 174 173 129 85 131 141
<br />SUPPLIES
<br />OFFICE SUPPLIES
<br />SMALL TOOLS
<br />29,689 29,889 30,189 8,927 31,126 30,877 0
<br />4200-000 173 0 0 0 0 0
<br />4240-000 148 396 0 0 0 0
<br />321 396 0 0 0 0
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES 4300-000 0 0 0 0 0 0
<br />MUNICIPAL ATTORNEY 4301-000 0 0 0 0 0 0
<br />POSTAGE 4322-000 0 0 0 0 0 0
<br />TRAVEL & TUITION 4330-000 0 0 200 0 200 200
<br />PRINTING & PUBLISHING 4340-000 361 350 350 350 350 350
<br />NEWSLETTER 4343-000 0 0 0 0 0 0
<br />INSURANCE 4360-000 0 0 0 0 0 0
<br />SUBSCRIPTIONS & DUES 4452-000 0 0 0 0 0 0
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES
<br />CAPITAL OUTLAY
<br />EQUIPMENT
<br />0
<br />361 350 550 350 550 550 0
<br />4410-000 28,557 12,469 6,000 1,777 6,000 6,000
<br />5000-000
<br />28,557 12,469 6,000 1,777 6,000 6,000 0
<br />0 0 0 0 0 0 0
<br />0 0 0 0 0 0 0
<br />TOTAL SOLID WASTE ABATEMENT 58,928 43,104 36,739 11,054 37,676 37,427 0
<br />37
<br />
|