|
OTHERS (101-499)Base Adjustments
<br /> Object Actual Actual Adopted Budget Requested Proposed
<br />Description Code 2020 2021 2022 2023 2023 2023 Budget Detail
<br />CONTINGENCY 4905-000 0 0 60,000 60,000 174,000 234,000 Operating Contingency
<br />OPERATING TRANSFERS 4910-000 931,500 951,113 286,750 0 0 0
<br />
<br />TOTAL OTHERS 931,500 951,113 346,750 60,000 174,000 234,000
<br />SUMMARY BY CATEGORY
<br />PERSONAL SERVICES 6,982,969 7,203,586 8,328,187 8,765,911 18,541 8,784,452
<br />SUPPLIES 373,979 454,475 539,425 508,425 109,150 617,575
<br />OTHER SERVICES AND CHARGES 1,302,191 1,451,687 1,482,025 1,434,025 96,322 1,530,347
<br />CONTRACTUAL SERVICES 629,084 826,386 806,775 772,525 238,517 1,011,042
<br />CAPITAL OUTLAY 22,886 404,094 161,600 5,000 (5,000) -
<br />OTHERS 931,500 951,113 346,750 60,000 174,000 234,000
<br />TOTAL EXPENDITURES 10,242,609 11,291,342 11,664,762 11,545,886 631,530 12,177,416
<br />CITY OF LINO LAKES
<br />34
|