My WebLink
|
Help
|
About
|
Sign Out
Home
Search
08-04-14 Council Packet
LinoLakes
>
City Council
>
City Council Meeting Packets
>
1982-2020
>
2014
>
08-04-14 Council Packet
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
10/14/2014 2:39:38 PM
Creation date
8/6/2014 8:36:24 AM
Metadata
Fields
Template:
City Council
Council Document Type
Council Packet
Meeting Date
08/04/2014
Council Meeting Type
Work Session Regular
Jump to thumbnail
< previous set
next set >
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
221
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
2015 GENERAL FUND FORECAST GAP ANALYSIS <br />6/23/2014 <br />Changes Affecting 2015 Draft Budget <br />Base Budget Changes <br />Expenditures /Uses <br />Public Safety Admin Asst (1/2) <br />Position Reclass - Dep Director Police Ops <br />Salary /Benefit Adjustments <br />Other Supplies, Services and Contractual <br />Capital Outlay - Elections, Police <br />Pavement Management /Street Maintenance <br />33,295 <br />4,841 <br />111,884 <br />110,438 <br />(4,027) <br />24,500 <br />Total Expenditures /Uses 280,931 <br />Revenues /Sources <br />Use of Reserves - 2014 165,947 <br />Transfers from Narcotics Forfeitures - 2014 121,656 <br />Other Revenue Impacts (69,400) <br />Total Revenues /Sources 218,203 <br />Total Changes to Base Budget to date 499,134 <br />New Startup Budget Changes <br />Fire Department Estimate (Startup Operating Costs) <br />New Budget Requests <br />Personnel (Salary and Benefits) <br />Assist to Administrator (Diff of PT Office Tech) <br />Temp Scanning <br />3 Patrol Officers <br />Total Personnel <br />Other Items <br />Pay Equity Study <br />Capital Outlay - Parks <br />Total General Operations <br />Capital Expenditures <br />Cap Equipment Replacement Fund <br />Total Capital <br />Total New Budget Requests <br />Total Operating Gap to date <br />480,894 <br />80,602 <br />17,295 <br />241,686 <br />339,583 <br />30,000 <br />90,000 <br />120,000 <br />50,000 <br />50,000 <br />509,583 <br />1,489,611 <br />
The URL can be used to link to this page
Your browser does not support the video tag.