|
CITY OF LINO LAKES
<br />OTHERS (101-499)
<br />BUDGET DETAIL
<br />4905-000 Contingency
<br />4907-000 Contingency - Fire
<br />4910-000 Operating Transfers
<br />Street Maintenance - Sealcoating & Overlay (per PMP) 514,500 540,800
<br />Capital Equipment Replacement - Fire
<br />Office Equipment Replacement 25,000 25,000
<br />Trail System Extensions - -
<br />2016
<br />50,000
<br />2017 565,800
<br />OTHERS (101-499)
<br />Description
<br />CITY OF LINO LAKES
<br />Object Actual Actual Budget Adopted Increase/
<br />Code 2014 2015 2016 2017 Decrease
<br />CONTINGENCY 4905-000 0 0 50,000 50,000 0.00%
<br />CONTINGENCY - FIRE 4907-000 0 0 75,500 0 (100.00%)
<br />OPERATING TRANSFERS 4910-000 565,196 590,245 539,500 565,800 4.87%
<br />TOTAL OTHERS 565,196 590,245 665,000 615,800 (7.40%)
<br />SUMMARY BY CATEGORY
<br />PERSONAL SERVICES 5,586,564 6,042,957 6,709,435 6,975,377 3.96%
<br />SUPPLIES 459,814 381,970 518,650 488,700 (5.77%)
<br />OTHER SERVICES AND CHARGES 1,071,973 1,079,406 1,197,583 1,311,140 9.48%
<br />CONTRACTUAL SERVICES 1,084,979 1,027,356 711,026 758,526 6.68%
<br />CAPITAL OUTLAY 48,329 46,822 74,800 122,014 63.12%
<br />OTHERS 565,196 590,245 665,000 615,800 (7.40%)
<br />TOTAL EXPENDITURES 8,816,855 9,168,756 9,876,494 10,271,558 4.00%
<br />D-93
<br />
|