PARKING FUNDS
Budget Summary by Fund & Department
FY 2007 - 2008
printable version
Fund 47101 - Parking Fines & Forfeitures
| |
Org Unit |
Dept ID |
MPP Salaries |
Staff Salaries |
Student Assts, |
Temp Staff & Other Staff Costs |
Benefits |
Communications |
Operating Expenditures & Equipment |
Total Base Budget |
| Parking Citation Services |
PPFM |
00760 |
|
|
|
|
|
|
$ 223,000 |
$ 223,000 |
| Transportation Demand Mgmt |
PPFM |
00764 |
|
|
|
|
|
|
$ 821,600 |
$ 821,600 |
| Total Parking Fines & Forfeitures Budget |
|
|
$ - |
$ - |
$ - |
|
$ - |
$ - |
$ 1,044,600 |
$ 1,044,600 |
Fund 47201 - Parking Fee
| |
Org Unit |
Dept ID |
MPP Salaries |
Staff Salaries |
Student Assts, |
Temp Staff & Other Staff Costs |
Benefits |
Communications |
Operating Expenditures & Equipment |
Total Base Budget |
| Parking Cashiering Services |
PPFM |
00338 |
|
$ 75,000 |
|
$ 2,000 |
$ 32,340 |
|
$ 95,000 |
$ 204,340 |
| Parking Event Services |
PPFM |
00754 |
|
$ 42,500 |
$ 10,000 |
$ 500 |
$ 20,300 |
|
$ 20,000 |
$ 93,300 |
| Parking Field Services |
PPFM |
00756 |
$ 82,000 |
$ 450,000 |
$ 90,000 |
$ 39,000 |
$ 239,820 |
|
$ 157,000 |
$ 1,057,820 |
| Parking Office Support Services |
PPFM |
00757 |
$ 74,650 |
$ 222,000 |
$ 70,000 |
$ 5,000 |
$ 126,693 |
$ 34,000 |
$ 121,000 |
$ 653,343 |
| Parking Lot Grounds |
PPFM |
00758 |
|
$ 260,000 |
|
$ 26,200 |
$ 120,204 |
|
$ 151,500 |
$ 557,904 |
| Parking Technical Services |
PPFM |
00759 |
|
$ 91,000 |
$ 30,000 |
$ 11,700 |
$ 43,134 |
|
$ 140,428 |
$ 316,262 |
| Parking Citation Services |
PPFM |
00760 |
|
$ 47,000 |
$ 20,000 |
$ 1,500 |
$ 23,820 |
|
$ 4,500 |
$ 96,820 |
| Parking Events & Transportation Svcs |
PPFM |
00763 |
$ 100,127 |
$ 109,000 |
$ 20,000 |
$ 1,000 |
$ 88,253 |
|
$ 2,531,627 |
$ 2,850,007 |
| Transportation Demand Management |
PPFM |
00764 |
|
$ 48,500 |
|
$ 1,000 |
$ 23,790 |
|
$ 95,000 |
$ 168,290 |
| Total Parking Fees Budget |
|
|
$ 256,777 |
$ 1,345,000 |
$ 240,000 |
$ 87,900 |
$ 718,354 |
$ 34,000 |
$ 3,316,055 |
$ 5,998,086 |
| Total FTES |
|
|
3.00 |
30.75 |
|
|
|
|
|
33.75 |