|
STREETS (101-430)
<br />Description
<br />CITY OF LINO LAKES
<br />Object Actual Actual Budget Adopted Increase/
<br />Code 2013 2014 2015 2016 Decrease
<br />PERSONAL SERVICES
<br />SALARIES 4101-000 371,756 385,580 395,698 377,948 (4.49%)
<br />OVERTIME 4102-000 5,160 13,843 8,000 8,000 0.00%
<br />ON CALL/PAGER 4105-000 1,139 1,748 2,000 2,000 0.00%
<br />TEMPORARIES 4106-000 14,296 17,818 17,000 23,000 35.29%
<br />WELLNESS PROGRAM 4108-000 0 0 0 0 ***
<br />PERA 4121-000 26,212 29,133 30,427 29,096 (4.37%)
<br />SOCIAL SECURITY 4122-000 28,242 31,549 32,336 31,438 (2.78%)
<br />ICMA EMPLOYER CONTRIBUTION 4123-000 1,522 1,585 1,500 1,500 0.00%
<br />HEALTH INSURANCE 4131-000 37,276 36,963 51,511 35,252 (31.56%)
<br />LIFE & DISABILITY INSURANCE 4133-000 1,377 1,463 1,657 1,597 (3.62%)
<br />DENTAL INSURANCE 4134-000 2,721 3,012 3,528 3,354 (4.93%)
<br />REEMPLOYMENT INSURANCE 4141-000 1,696 0 0 0 ***
<br />WORKER'S COMPENSATION 4151-000 31,115 27,630 30,548 27,016 (11.56%)
<br />522,512 550,324 574,205 540,201 (5.92%)
<br />SUPPLIES
<br />OFFICE SUPPLIES 4200-000 0 1,948 0 0 ***
<br />MAINTENANCE SUPPLIES 4211-000 343 177 3,000 8,000 166.67%
<br />SHOP PARTS 4221-000 0 835 0 0 ***
<br />STREET SIGNS 4223-000 12,516 9,554 12,000 12,000 0.00%
<br />PATCHING MATERIALS 4224-000 60,164 41,933 65,000 65,000 0.00%
<br />SALT/SAND 4228-000 35,550 63,939 43,000 55,000 27.91%
<br />GRAVEL AND MISCELLANEOUS 4229-000 3,918 8,304 15,000 15,000 0.00%
<br />SMALL TOOLS 4240-000 1,593 3,362 4,000 4,000 0.00%
<br />114,084 130,052 142,000 159,000 11.97%
<br />OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES 4300-000 2,125 13,210 4,000 4,000 0.00%
<br />TELEPHONE 4321-000 458 1,138 1,000 1,000 0.00%
<br />TRAVEL & TUITION 4330-000 2,359 2,358 2,000 2,000 0.00%
<br />PRINTING & PUBLISHING 4340-000 0 0 0 0 ***
<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 />UNIFORMS 4370-000 2,646 2,518 2,660 2,600 (2.26%)
<br />ELECTRICITY 4381-000 0 0 0 0 ***
<br />RENTED EQUIPMENT 4415-000 0 122 1,000 1,000 0.00%
<br />SUBSCRIPTIONS & DUES 4452-000 400 15 6,275 7,000 11.55%
<br />7,988 19,361 16,935 17,600 3.93%
<br />CONTRACTUAL SERVICES
<br />STREET LIGHTS 4385-000 97,701 87,801 100,000 100,000 0.00%
<br />CONTRACTED SERVICES 4410-000 35,919 63,588 45,000 65,000 44.44%
<br />CONTRACTED STORM SYSTEM MAIN 4421-000 116,590 84,023 125,000 125,000 0.00%
<br />250,210 235,412 270,000 290,000 7.41%
<br />CAPITAL OUTLAY
<br />EQUIPMENT 5000-000 0 0 0 0 ***
<br />TOTAL STREETS
<br />0 0 0 0
<br />***
<br />894,794 935,149 1,003,140 1,006,801 0.36%
<br />D-75
<br />
|