|
ENTERPRISE FUND
<br />RE SOURCE SUMMARY
<br />6-26
<br />REVENU}3S
<br />53801 Cmnmon Area Maimeance (CAM) Costs
<br />0
<br />0
<br />49,432
<br />112,000
<br />53802 S A WORK Center User Fee
<br />138,770
<br />146,556
<br />146,556
<br />0
<br />53803 Rental-ConterenoeRoom
<br />0
<br />550
<br />0
<br />1,500
<br />53805 Rental -Tres Estrellas De Oro
<br />51,167
<br />98,039
<br />82,630
<br />84,825
<br />53808 Rental -Amtrak
<br />34,843
<br />34,930
<br />34,843
<br />43,540
<br />53809 Rental -Lae Gift Shop
<br />13,077
<br />16,086
<br />12,442
<br />12,885
<br />53810 Rental -Greyhound
<br />85,768
<br />83,636
<br />78,652
<br />79,020
<br />53812 Ranted -County of Orange
<br />143,017
<br />122,898
<br />0
<br />0
<br />53813 Rental-EDD/State of CA
<br />89,388
<br />81,939
<br />89,388
<br />0
<br />53815 Concession -Taxi Stand
<br />26,175
<br />5,550
<br />6,156
<br />6,155
<br />53818 Concession -Vending Machines
<br />4,369
<br />651
<br />900
<br />900
<br />53819 OCTA Rental
<br />1,796
<br />2,282
<br />2,324
<br />2,405
<br />53821 Rental - International Bus Lines
<br />0
<br />0
<br />44,050
<br />55,525
<br />57000 Expense Reimbursement
<br />153
<br />3,360
<br />0
<br />0
<br />57990 Miscellaneous Income
<br />4,078
<br />5,410
<br />2,000
<br />1,500
<br />58000 Earning On Investments
<br />65
<br />0
<br />0
<br />110
<br />TOTALREVENUES
<br />592,665
<br />601,888
<br />549,373
<br />400,365
<br />EXPENDITURES
<br />06717650 PWA-SARTCOperadons
<br />814,184
<br />766,858
<br />1,459,282
<br />1,839,680
<br />TOTAL EXPENDITURES
<br />814,185
<br />766,858
<br />1,459,282
<br />1,839,680
<br />...--
<br />9
<br />61000 Personnel
<br />0
<br />0
<br />137,839
<br />143,655
<br />62000 Contractual
<br />744,234
<br />689,608
<br />1,160,017
<br />1,552,735
<br />63000 Commodities.
<br />6,193
<br />10,001
<br />10,201
<br />180
<br />65000 Fixed Charges
<br />63,758
<br />67,249
<br />138,860
<br />130,745
<br />67000 Debt Service
<br />0
<br />0
<br />12,365
<br />12,365
<br />TOTAL
<br />814,185
<br />766,858
<br />1,459,282
<br />1,839,680
<br />wz
<br />0.10
<br />0.10
<br />00190 Administrative Services Manager (MM)
<br />02170 Executive Dir of Public Works (EM)
<br />0.10
<br />0.10
<br />06140 Rejects Manager
<br />0.10
<br />0.10
<br />04340 Public Works Rejects Specialist
<br />0.40
<br />0.40
<br />TOTAL
<br />0.70
<br />0.00
<br />0.70
<br />0.00
<br />6-26
<br />
|