|
<br /> I
<br /> I
<br /> I SAlARY 1 $37,000,00
<br /> SALARY INCREASE $740.00
<br /> OVERTIME PAY 4% SALARY $1,509.60
<br /> I PERA 11.4% SALARY $4,474.45
<br /> WORKMANS COMP INSURANCE CIVILIAN $500,00
<br /> HEALTH, DENTAL, LIFE INSURANCE/CIVILIAN $3,260,00
<br /> UNIFORM ALLOWANCE/DEPUTY $0,00
<br /> I OVERHEAD CHARGE $9416.06
<br /> TOTAL ESTIMATE $28,450,06 $28,450,06
<br /> I ESTIMATE BASED ON POPULATION(50%) AND EVENTS (50%)
<br /> CITY POPULATION EVENTS S FOR POP. S FOR EVENTS TOTALS
<br /> I ARDEN HILLS 9199 3377 $3,903.41 $4,171,41 $8,074,82
<br /> GEM LAKE 439 372 $186.28 $459.51 $645,79
<br /> LITTLE CANADA 8971 5153 $3,806,67 $6,365,19 $10,171,86
<br /> . NORTH OAKS 3386 1221 $1,436,78 $1,508.23 $2,945,01
<br /> SHOREVIEW 24587 6446 $10,433,00 $7,962,36 $18,395,36
<br /> VADNAIS HEIGHTS 11041 3927 $4,685.03 $4,850.79 $9,535.82
<br /> WHITE BEAR TOWNSHIP 9424 2536 $3,998.89 $3,132.57 $7,131.46
<br /> . TOTAL 67047 23032 $28,450,06 $28,450.06 $56,900.12
<br /> .e
<br /> I
<br /> I
<br /> .
<br /> I
<br /> I
<br /> I
<br /> I
<br /> Ie
<br /> I MARCH 14, 1995
<br /> II
<br /> ---.--
<br />
|