<br />........... ......,. ..........
<br />I~JillP<i~i~S~mtf!.]~1l~1jj'J!W!g.~
<br />
<br />SAlARY 1
<br />SALARY INCREASE
<br />OVER'TIME PAY 8% SALARY
<br />PERA9.3% SALARY
<br />WORKMANS COMP INSURANCElDEP
<br />POLICE LIABILITY INSURANCElDEP
<br />HEALTH, OENTAL, LIFE INSURANCElDEP
<br />UNIFORM ALLOWANCElDEP
<br />OVERHEAD CHARGElDEP
<br />EQUIPMENT
<br />TOTAL ESTIMATE
<br />
<br />!fP:@~~~wt{:fql{1~1l~rn\\$~ql\\t4q:f:tq!A!:i1!P!!!'@)t)
<br />SHARE
<br />15.7384%
<br />1.3067%
<br />17.4288%
<br />8.1102%
<br />29.8314%
<br />15.3998%
<br />12.1847%
<br />
<br />ARDEN HILLS
<br />GEM LAKE
<br />LITTLE CANADA
<br />NORTH OAKS
<br />SHOREVIEW
<br />VADNAIS HEIGHTS
<br />WHITE BEAR TOWNSHIP
<br />
<br />TOTALS
<br />
<br />loo.0000ltf.
<br />
<br />04/201200O
<br />
<br />,::,::::::,:,:,:::,:::,:::,:;,;:".:.:,:.
<br />:;,;,;.:.:.:,:.;.;".:.,.;.;.:...;,;.;.;,;.
<br />".. .""".,.. ....,
<br />;'...'.'...,..,.,......."...,.........
<br />
<br />--.--,....,..,...,..,.--...""'.
<br />....--....'."--.'.'...'.--.'..,.'.--'--'.
<br />.,..........................
<br />.'.--.----".'...'.--'.--....'..'--..
<br />.--..--....--,.--,..,--"..,.,."..,.
<br />...............,....,.,...,..".."..".
<br />.....----,...,.--,...
<br />.".".. .. ,., ...,.".". .
<br />............................"........'....
<br />
<br />COST
<br />$12,039.40
<br />$999,56
<br />$13,332,50
<br />$6,204,01
<br />$22,820,05
<br />$11,780.32
<br />$9,320,90
<br />
<br />576,496.74
<br />
<br />.,.":-:,'..:,,.;
<br />
<br />..,..,.",.,,'--.,'...',".,.....
<br />....',.,...,.,.. ",....,..., ,',',',', '.', ,.....,..
<br />",.,..--"..,--,.,--.'..,....
<br />EsTcosY"
<br />$48,887.00
<br />$977.74
<br />$3,910.96
<br />$4,910.21
<br />$1,200.00
<br />$1,100.00
<br />$5,040.00
<br />$650.00
<br />$9,820.83
<br />$0.00
<br />576,496.74
<br />
<br />.,:.,:,:"::,:",.::,;.,,,.,,:.,.;
<br />,"',".:"'....','.',',;.:
<br />..',',.,'......,..','....,...,.....;
<br />......................,
<br />......,...,."........
<br />,.,...."..,-',..,.,."..
<br />';":-:,:::.:.:,:,:.:,:.-.;,:.::".,:
<br />
<br />..'.....:....',.:.,':':.,.":';.:.:':',..
<br />,',',",',""",',"",""
<br />..,......,...,..,.,.".,."........,... .......
<br />..,.,.,.,...,..'w.'.w;'.';''''
<br />.....'...'.....'.......'.'.'.".'........w.....
<br />
<br />',.,.'.
<br />..--....
<br />
<br />'.':':':':"':':':':"""",,"'.','.'."
<br />',',''',',''''.','.','",''
<br />"...'.,...:.:...."."....
<br />....:.:.:.,..,.,.,..,.
<br />
<br />e
<br />
<br />.
<br />
<br />PAGE 9
<br />
|