Page 141 - City of Bedford FY20 Approved Budget
P. 141

Fund:      General
                            Department: General Government
                            Division:  Communications & Marketing





                                                    EXPENDITURE SUMMARY
                                     ACTUAL           ACTUAL           BUDGET          PROJECTED          BUDGET
                                      16/17            17/18            18/19             18/19            19/20
       Personnel Services            $123,351         $130,009         $140,684         $147,703          $146,827
       Supplies                       4,615             969             4,300             4,300            4,300
       Maintenance                      -                -                -                 -                -
       Contractual Services          16,879            9,735            21,170           18,906            16,470

       Utilities                        -                -                -                 -                -
       Sundry/Debt Service              -                -                -                 -                -
       Capital Outlay                   -                -                -                 -                -
                          TOTAL:     $144,845         $140,713         $166,154         $170,909          $167,597



                                                     PERSONNEL SUMMARY
       *Only budgeted positions are listed here.  All positions (including frozen) can be   ACTUAL    ACTUAL   BUDGET    PROJECTED   BUDGET
       found on the City-wide Position Summary.                16/17       17/18      18/19       18/19       19/20
       Public Information Officer                              1.00        1.00        1.00        1.00       1.00
       Communication Coordinator                               1.00        1.00        1.00        1.00       1.00
                                                    *TOTAL:    2.00        2.00        2.00        2.00       2.00
































                                                     SIGNIFICANT CHANGES

         No significant changes






                                                             117
   136   137   138   139   140   141   142   143   144   145   146