|
FLEET MAINTENANCE
<br />DEPARTMENT RESOURCE SUMMARY
<br />PUBLIC WORKS
<br />''-
<br />AGSCIAL
<br />' /\GTUAL
<br />AOORTEQ`
<br />a RRDIiO5E0 .:
<br />F81"7
<br />�YiT98 ..
<br />Byi7.3
<br />H-2D _,.:.
<br />REVENUES
<br />$0001 Prior Year Carry Foward
<br />0
<br />0
<br />710,880
<br />0
<br />53902 Misc Service Charge
<br />93,564
<br />189,485
<br />225,000
<br />225,000
<br />56000 Charges To Departments
<br />3,261,075
<br />3,180,507
<br />3,421,575'.
<br />3,421,600
<br />56D06 Accident Repair & Replacement
<br />215,171
<br />216,067
<br />263,160
<br />263,200
<br />57000 Expense Reimbursement
<br />1,058
<br />0
<br />50,000
<br />50;000
<br />57006 Expense Reimbursement -Condemn
<br />27,523
<br />140,267
<br />0
<br />0
<br />57972 Sale of Equipment
<br />100,762
<br />47,084
<br />,. 50,D00
<br />50, 000
<br />57973 Sale of CNG-Compress Natural G
<br />207,958
<br />167,796
<br />200,000
<br />200,000
<br />58000 Earning On. Investments
<br />27,852
<br />29,145
<br />25,000
<br />25,000
<br />TOTAL REVENUES
<br />3,934,964
<br />3,970,351
<br />4,945,615
<br />4,234,600
<br />EXPENDITURES
<br />07517100 EQUIP MAINT•GARAGE OPERATION
<br />41410,116
<br />4,387,438
<br />4,585,615
<br />4,761;920
<br />07517101 EQUIP REPLACEMENT
<br />163,714
<br />209,374
<br />36D,000
<br />3601000
<br />TOTAL EXPENDITURES
<br />4,573,630
<br />4,596,813
<br />4,945.615
<br />5,121,920
<br />pmvy-o'Fz
<br />...F3179&�
<br />8.14nwr
<br />'f52tl.NE7
<br />,,, .,_RYlE1a
<br />.. a;.:�s
<br />,F3µ ti,t
<br />_
<br />61000 SALARIES BENEFITS
<br />2,701,391
<br />2,674,159
<br />3,013,345
<br />2,884,230
<br />62D00 CONTRACTUALS
<br />367,476
<br />404, 113
<br />367,300
<br />430,800
<br />6$000 COMMODITIES
<br />558,756
<br />592,655
<br />48D,500
<br />539,800
<br />65000 FIXED CHARGES
<br />778,962
<br />712,907
<br />720,865
<br />902,79D
<br />6600D CAPITAL
<br />163,640
<br />209,374
<br />360,DD0
<br />360,000
<br />67000 DEBT SERVICE
<br />0
<br />3,605
<br />3,605
<br />4,3D0
<br />68000 TRANSFERS
<br />3,605
<br />0
<br />0
<br />0
<br />TOTAL
<br />4,673,830
<br />4,596,813
<br />4,945,616
<br />5,121,920
<br />6-26
<br />
|