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: 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 />

472

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

Saved successfully!

Ooh no, something went wrong!