Page 244 - Keller Budget FY21
P. 244
MSC OPERATIONS DEPARTMENT
MSC OPERATIONS DIVISION (200-770-93)
EXPENDITURE SUMMARY
FY 2020-21
FY 2018-19 FY 2019-20 FY 2019-20 Adopted Budget
EXPENDITURES BY CATEGORY: Actual Budget YE Proj. Budget Variance ($)
Personnel services $ 170,648 $ 177,991 $ 176,180 $ 182,711 $ 4,720
Operations & maintenance 103,157 106,790 106,790 101,740 (5,050)
Services & other 243,912 249,189 249,189 213,641 (35,548)
Capital outlay – 35,000 35,000 65,000 30,000
TOTAL $ 517,717 $ 568,970 $ 567,159 $ 563,092 $ (5,878)
PERSONNEL SUMMARY
(Full-time Equivalent Positions - Includes Vacant Positions)
FY 2020-21
FY 2018-19 FY 2019-20 FY 2019-20 Adopted Budget
Actual Budget YE Proj. Budget Variance ($)
BY POSITION TITLE:
Fleet Maintenance Coordinator 1.00 1.00 1.00 1.00 -
Management Assistant 1.00 1.00 1.00 1.00 -
TOTAL 2.00 2.00 2.00 2.00 -
242
