|
CITY OF LINO LAKES
<br />ADMINISTRATION (101-402)
<br />Description
<br />Object Actual Actual Budget Adopted Increase/
<br />Code 2012 2013 2014 2015 Decrease
<br />PERSONAL SERVICES
<br />SALARIES 4101-000 271,196 239,170 271,457 307,556
<br />OVERTIME 4102-000 197 0 0 0
<br />TEMPORARIES 4106-000 0 4,599 0 14,950
<br />WELLNESS PROGRAM 4108-000 1,280 630 720 720
<br />PERA 4121-000 19,133 17,340 19,681 24,164
<br />SOCIAL SECURITY 4122-000 19,346 17,637 20,766 24,647
<br />ICMA EMPLOYER 4123-000 0 0 0 0
<br />HEALTH INSURANCE 4131-000 33,143 28,210 34,221 41,665
<br />LIFE & DISABILITY INSURANCE 4133-000 959 806 1,080 1,225
<br />DENTAL INSURANCE 4134-000 1,649 1,462 1,764 1,892
<br />VEHICLE ALLOWANCE 4135-000 3,600 3,600 3,600 3,600
<br />REEMPLOYMENT INSURANCE 4141-000 0 0 0 0
<br />WORKER'S COMPENSATION 4151-000 1,874 1,805 1,481 1,886
<br />SUPPLIES
<br />OFFICE SUPPLIES
<br />SMALL TOOLS
<br />13.30%
<br />***
<br />***
<br />0.00%
<br />22.78%
<br />18.69%
<br />***
<br />21.75%
<br />13.43%
<br />7.26%
<br />0.00%
<br />***
<br />27.35%
<br />352,377 315,259 354,770 422,305 19.04%
<br />4200-000 218 0 0 0
<br />4240-000 0 0 0 0
<br />***
<br />***
<br />218 0 0 0
<br />***
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES 4300-000 1,899 4,095 8,500 8,500 0.00%
<br />LABOR CONSULTANTS 4310-000 9,555 4,228 9,000 9,000 0.00%
<br />TELEPHONE 4321-000 220 360 360 360 0.00%
<br />POSTAGE 4322-000 0 0 0 0 ***
<br />TRAVEL & TUITION 4330-000 3,198 4,826 4,500 5,500 22.22%
<br />PRINTING & PUBLISHING 4340-000 2,339 1,308 3,000 3,000 0.00%
<br />NEWSLETTER 4343-000 0 0 0 0 ***
<br />INSURANCE 4360-000 0 0 0 0 ***
<br />AUTO INSURANCE 4363-000 0 0 0 0 ***
<br />SUBSCRIPTIONS & DUES 4452-000 860 655 1,500 1,500 0.00%
<br />18,071 15,472 26,860 27,860 3.72%
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES
<br />4410-000 4,978 3,461 5,000 6,500 30.00%
<br />4,978 3,461 5,000 6,500 30.00%
<br />CAPITAL OUTLAY
<br />EQUIPMENT 5000-000 0 0 0 0 ***
<br />0 0 0 0 ***
<br />TOTAL ADMINISTRATION 375,644 334,192 386,630 456,665 18.11%
<br />D-11
<br />
|