08.01.2013 Views

FUND OBJECT CODE BUSINESS UNIT DIVISION ... - Moreno Valley

FUND OBJECT CODE BUSINESS UNIT DIVISION ... - Moreno Valley

FUND OBJECT CODE BUSINESS UNIT DIVISION ... - Moreno Valley

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

PROGRAM NAME: Non-Departmental <strong>FUND</strong>: 010<br />

PROGRAM NUMBER: 99110<br />

PROGRAM <strong>OBJECT</strong>IVE:<br />

City of <strong>Moreno</strong> <strong>Valley</strong><br />

FY2011/12 - 2012/13 Proposed Operating Budget<br />

Program Detail<br />

To provide appropriate funds for those activities that support the General Fund and are not<br />

directly assignable to any one department or program.<br />

BUDGET SUMMARY:<br />

2009/10 2010/11 2011/12<br />

% Increase/<br />

2012/13<br />

% Increase/<br />

(Decrease)<br />

(Decrease)<br />

Actual Projected<br />

Proposed<br />

Budget<br />

over/(under)<br />

2010-11<br />

Projected<br />

Proposed<br />

Budget<br />

over/(under)<br />

2011-12<br />

Proposed<br />

Operating Expenditures<br />

Personnel Services $ 234,061 $ 275,000 $ 280,000 1.8% $ 280,000 0.0%<br />

Contractual Services 1,496,526 2,116,100 2,275,000 7.5% 2,275,000 0.0%<br />

Materials & Supplies -<br />

-<br />

-<br />

-<br />

Debt Services -<br />

-<br />

-<br />

-<br />

Fixed Charges 136,865 210,546 (687,720) -426.6% (678,585) -1.3%<br />

Transfers Out 2,673,840 2,266,453 2,038,900 -10.0% 1,363,900 -49.5%<br />

Total Operating Expenditures $ 4,541,292 $ 4,868,099 $ 3,906,180 -19.8% $ 3,240,315 -20.5%<br />

Capital Expenditures<br />

Fixed Assets -<br />

-<br />

-<br />

-<br />

Total Capital Expenditures $ - $ - $ -<br />

$ -<br />

Total Program Budget $ 4,541,292 $ 4,868,099 $ 3,906,180 -19.8% $ 3,240,315 -20.5%<br />

190

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!