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: Facilities - Animal Shelter <strong>FUND</strong>: 754<br />

PROGRAM NUMBER: 75418<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 the maintenance program for the City owned Animal Shelter facility.<br />

BUDGET SUMMARY:<br />

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

% Increase/<br />

(Decrease)<br />

2012/13<br />

% Increase/<br />

over/(under)<br />

(Decrease)<br />

over/(under)<br />

Actual Projected Proposed<br />

2010-11<br />

Projected Proposed<br />

2011-12<br />

Proposed<br />

Operating Expenditures<br />

Personnel Services $ 254 $ 600 $ 300 -50.0% $ 300 0.0%<br />

Contractual Services 82,790 101,400 101,400 0.0% 101,400 0.0%<br />

Materials & Supplies 6,972<br />

6,000<br />

6,000 0.0% 6,000 0.0%<br />

Debt Services -<br />

-<br />

-<br />

-<br />

Fixed Charges -<br />

-<br />

-<br />

-<br />

Transfers Out -<br />

-<br />

-<br />

-<br />

Total Operating Expenditures $ 90,016 $ 108,000 $ 107,700 -0.3% $ 107,700 0.0%<br />

Capital Expenditures<br />

Fixed Assets -<br />

12,600<br />

- -100.0% -<br />

Total Capital Expenditures $ - $ 12,600 $ - -100.0% $ -<br />

Total Program Budget $ 90,016 $ 120,600 $ 107,700 -10.7% $ 107,700 0.0%<br />

594

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

Saved successfully!

Ooh no, something went wrong!