Laserfiche WebLink
NUMBER <br />EST COST <br />SALARY <br />2 <br />$1301,029.54 <br />SALARY INCREASE <br />2.00% <br />$21524-94 <br />OVERTIME PAY 8% SALARY <br />$10,301-75 <br />OVERTIME FOR EVENTS <br />2 <br />$434.78 <br />PERA 14.1 % SALARY <br />$211792.33 <br />WORKMANS COMP INSURANCE <br />2 <br />$61537.39 <br />DEFERRED COMPENSATION <br />2 <br />$480.00 <br />POLICE LIABILITY INSURANCE/DEPUTY <br />2 <br />$434.78 <br />HEALTH, DENTAL, LIFE INSURANCE <br />2 <br />$221201.45 <br />UNIFORM,ALLOWANCE/DEPUTY <br />2 <br />$11,540.00 <br />OVERHEAD CHARGE/DEPUTY <br />2 <br />$231406.03 <br />TOTAL ESTIMATE <br />2 <br />$219,682.99 <br />CITY <br />ARDEN HILLS <br />GEM LAKE <br />LITTLE CANADA <br />NORTH OAKS <br />SHOREVIEW <br />VADNAIS HEIGHTS <br />WHITE BEAR TOWNSHIP <br />TOTAL <br />AGREED FORMUL INDEX EST COST <br />0.166666667 <br />8.33% <br />$181306-92 <br />0 <br />0.00% <br />$0.00 <br />0.666666667 <br />33.33% <br />$731,227.67 <br />0 <br />0.00% <br />$0.00 <br />0.333333333 <br />16.67% <br />$36,613.83 <br />0.5 <br />25.00% <br />$541920.75 <br />0.333333333 <br />16.67% <br />$361613.83 <br />2 100.00% $2197682.99 <br />12/7/2009 PAGE 4 <br />