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: CDBG Admin - FY10/11 Fund <strong>FUND</strong>: 285<br />

PROGRAM NUMBER: 73852<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 administer Community Development Block Grant funds received from the Department of<br />

Housing and Urban Development (HUD) and provide services: Fair Housing Counseling/Tenant<br />

Mediation, Code Enforcement, and Capital Projects.<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 $ - $ 211,200 $ 251,370 19.0% $ 255,653 1.7%<br />

Contractual Services -<br />

65,000 82,600 27.1% 82,600 0.0%<br />

Materials & Supplies -<br />

1,650<br />

1,700 3.0% 1,700 0.0%<br />

Debt Services -<br />

-<br />

-<br />

-<br />

Fixed Charges -<br />

15,376 15,376 0.0% 15,376 0.0%<br />

Transfers Out -<br />

-<br />

-<br />

-<br />

Total Operating Expenditures $ - $ 293,226 $ 351,046 19.7% $ 355,329 1.2%<br />

Capital Expenditures<br />

Fixed Assets -<br />

-<br />

-<br />

-<br />

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

$ -<br />

Total Program Budget $ - $ 293,226 $ 351,046 19.7% $ 355,329 1.2%<br />

530

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

Saved successfully!

Ooh no, something went wrong!