Laserfiche WebLink
2019 PERCENT <br />ORIGINAL OVER(UNDER) <br />Total By Program ACTUAL ACTUAL BUDGET BUDGET 2019 BUDGET <br />Recreation 250,898$ 260,653$ 340,540$ 346,290$ 1.7% <br />Parks 367,715 393,322 517,970 484,500 -6.5% <br />Totals 618,613 653,975 858,510 830,790 -3.2% <br />Total By Classification <br />Personnel Services 347,237 387,373 504,550 522,620 3.6% <br />Commodities 45,607 59,210 70,800 78,500 10.9% <br />Contractual Services 225,769 207,393 283,160 229,670 -18.9% <br />Capital Outlay 0000 N/A <br />Other Charges 0000 N/A <br />Totals 618,613 653,975 858,510 830,790 -3.2% <br />Staffing <br />Full-time equivalents 4.42 4.41 5.29 5.33 <br />CITY OF ARDEN HILLS, MINNESOTA <br />CULTURE & RECREATION SUMMARY <br />EXPENDITURE ANALYSIS <br />2017 2018 2020 <br />2017 ACTUAL 2018 ACTUAL 2019 ORIGINAL <br />BUDGET 2020 ORIGINAL <br />BUDGET <br />0 <br />200 <br />400 <br />600 <br />800 <br />1,000 <br />ThousandsExpenditures <br />19