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

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

PROGRAM NAME: CFD #4M <strong>FUND</strong>: 186<br />

PROGRAM NUMBER: 18610<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 for the maintenance and administration cost of the detention basis within<br />

Centerpointe Business Park.<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 $ 781 $ - $ -<br />

$ -<br />

Contractual Services 186 24,100 35,900 49.0% 35,900 0.0%<br />

Materials & Supplies -<br />

-<br />

-<br />

-<br />

Debt Services -<br />

-<br />

-<br />

-<br />

Fixed Charges 6,000 15,000<br />

6,800 -54.7% 6,800 0.0%<br />

Transfers Out -<br />

-<br />

-<br />

-<br />

Total Operating Expenditures $ 6,967 $ 39,100 $ 42,700 9.2% $ 42,700 0.0%<br />

Capital Expenditures<br />

Fixed Assets -<br />

-<br />

-<br />

-<br />

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

$ -<br />

Total Program Budget $ 6,967 $ 39,100 $ 42,700 9.2% $ 42,700 0.0%<br />

351

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

Saved successfully!

Ooh no, something went wrong!