Page 250 - FY 19 Budget Forecast 91218.xlsx
P. 250
MSC OPERATIONS DEPARTMENT
MSC OPERATIONS DIVISION (200-770-93)
EXPENDITURE SUMMARY
FY 2018-19 Budget
FY 2016-17 FY 2017-18 FY 2017-18 Adopted Variance
EXPENDITURES BY CATEGORY: Actual Budget YE Proj. Budget ($)
Personnel services $ 166,204 $ 168,533 $ 165,766 $ 173,353 $ 4,820
Operations & maintenance 76,263 116,939 107,220 107,840 (9,099)
Services & other 106,390 273,476 217,014 261,499 (11,977)
Capital outlay 50,913 35,000 35,000 35,000 –
TOTAL $ 399,770 $ 593,948 $ 525,000 $ 577,692 $ (16,256)
PERSONNEL SUMMARY
(Full-time Equivalent Positions - Includes Vacant Positions)
FY 2018-19 Budget
FY 2016-17 FY 2017-18 FY 2017-18 Adopted Variance
BY POSITION TITLE: Actual Budget YE Proj. Budget ($)
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 -
248
