|
2017 2018 2018 2018
<br />2015 2016 2017 ACTIVITY 2017 DEPARTMENT CITY MGR CITY MGR
<br />ACTIVITY ACTIVITY AMENDED THRU PROJECTED REQUESTED RECOMMENDED RECOMMENDED
<br />DESCRIPTION BUDGET 07/31/17 ACTIVITY BUDGET BUDGET % CHANGE
<br />FUND 101 ‐ ADMINISTRATION DEPARTMENT
<br />ESTIMATED REVENUES
<br />LICENSES 0 0 0 11,110 0 0 0 0.00
<br />CHARGES FOR SERVICE 15,050 0 0 170 0 0 0 0.00
<br />TOTAL ESTIMATED REVENUES 15,050 0 0 11,280 0 0 0 0.00
<br />EXPENDITURES
<br />PERSONNEL SVCS 491,830 558,200 549,300 315,310 569,760 796,900 727,200 32.39
<br />MATERIAL & SUPPLIES 37,350 36,870 46,300 13,840 25,900 44,240 44,240 (4.45)
<br />CONTRACTUAL SVCS 566,540 603,790 620,000 404,080 617,080 650,830 641,430 3.46
<br />TOTAL EXPENDITURES 1,095,720 1,198,860 1,215,600 733,230 1,212,740 1,491,970 1,412,870 16.23
<br />NET OF REVENUES/EXPENDITURES (1,080,670) (1,198,860) (1,215,600) (721,950) (1,212,740) (1,491,970) (1,412,870)
<br />08/11/2017 BUDGET REPORT FOR CITY OF NEW BRIGHTON
<br />6
|