Page 240 - Keller FY20 Approved Budget
P. 240
MSC OPERATIONS DEPARTMENT
EXPENDITURE SUMMARY
FY 2019-20
FY 2017-18 FY 2018-19 FY 2018-19 Adopted Budget
EXPENDITURES BY DIVISION: Actual Budget YE Proj. Budget Variance ($)
MSC Operations $ 618,139 $ 577,692 $ 569,722 $ 568,970 $ (8,722)
TOTAL $ 618,139 $ 577,692 $ 569,722 $ 568,970 $ (8,722)
EXPENDITURES BY CATEGORY:
Personnel services $ 167,189 $ 173,353 $ 170,533 $ 177,991 $ 4,638
Operations & maintenance 107,287 119,840 114,690 106,790 (13,050)
Services & other 311,371 261,499 261,499 249,189 (12,310)
Capital outlay 32,292 23,000 23,000 35,000 12,000
TOTAL $ 618,139 $ 577,692 $ 569,722 $ 568,970 $ (8,722)
MSC Operations Expenditures
700,000
600,000
500,000
400,000
300,000
200,000
100,000
-
FY 2017-18 Actual FY 2018-19 Budget FY 2018-19 FY 2019-20
YE Proj. Adopted Budget
Personnel services Operations & maintenance Services & other Capital outlay
PERSONNEL SUMMARY
(Full-time Equivalent Positions - Includes Vacant Positions)
FY 2019-20
FY 2017-18 FY 2018-19 FY 2018-19 Adopted Budget
BY POSITION TITLE: Actual Budget YE Proj. Budget Variance ($)
MSC Operations 2.00 2.00 2.00 2.00 -
TOTAL 2.00 2.00 2.00 2.00 -
238
