Page 195 - Burleson FY22 City Budget
P. 195

CEMETERY

               Expenditure and Personnel Summary



                                                   2019-2020      2020-2021       2020-2021       2021-2022
               Expenditures by Classification       ACTUAL         BUDGET         ESTIMATE        ADOPTED
               1-Personnel Services             $          -    $          -    $         -    $          -
               2-Materials & Supplies           $          283 $           -    $         -    $          -

               3-Operating Expenditures         $                 15,852  $                 20,225  $                 20,550  $                 20,550
               4-Maintenance & Repair           $          -    $          -    $         -    $          -
               5-Other Expenditures             $          -    $          -    $         -    $          -
               6-Capital Outlay                 $          -    $          -    $         -    $          -
                  Totals                        $                 16,135  $                 20,225  $                 20,550  $                 20,550









                                                   2020-2021      2020-2021       2021-2022       BUDGET
               Personnel by Division                BUDGET         BUDGET          BUDGET         VARIANCE
                  Full Time and Equivalents                -               -              -               -










               Major Budget Items


                                 FY2020-2021                                     FY2021-2022



















                                                          183
   190   191   192   193   194   195   196   197   198   199   200