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: JAG - PD - 08 <strong>FUND</strong>: 260<br />

PROGRAM NUMBER: 62586<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 purchase secure cellular data, transfer equipment, installation and 2 years of cellular service,<br />

for use with the Automated License Plate Reader (ALPR). In addition, approximately 93 2GB<br />

flash drives for issuance to law enforcement personnel.<br />

BUDGET SUMMARY:<br />

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

% Increase/<br />

(Decrease)<br />

2012/13<br />

Actual Projected<br />

Proposed<br />

Budget<br />

over/(under)<br />

2010-11<br />

Projected<br />

Proposed<br />

Budget<br />

Operating Expenditures<br />

Personnel Services $ - $ - $ -<br />

$ -<br />

Contractual Services 5,415<br />

400<br />

- -100.0% -<br />

Materials & Supplies -<br />

1,800<br />

- -100.0% -<br />

Debt Services -<br />

-<br />

-<br />

-<br />

Fixed Charges -<br />

-<br />

-<br />

-<br />

Transfers Out -<br />

-<br />

-<br />

-<br />

Total Operating Expenditures $ 5,415 $ 2,200 $ - -100.0% $ -<br />

Capital Expenditures<br />

Fixed Assets 14,673<br />

8,600<br />

- -100.0% -<br />

Total Capital Expenditures $ 14,673 $ 8,600 $ - -100.0% $ -<br />

Total Program Budget $ 20,088 $ 10,800 $ - -100.0% $ -<br />

517<br />

% Increase/<br />

(Decrease)<br />

over/(under)<br />

2011-12<br />

Proposed

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

Saved successfully!

Ooh no, something went wrong!