PARKING FUNDS
Budget Summary by Fund & Department
FY 2009-2010
Internal Budget 2009-2010
printable version
Fund 47101 Parking Fines & Forfeitures
| Org Unit |
Dept ID |
Department Name |
MPP Salaries |
Staff Salaries |
Temp Staff & Other Staff Costs |
Benefits |
Communications |
Operating Expenditures & Equipment |
Total Base Budget |
| DAF-UP |
00760 |
Parking Citation Services |
|
$ - |
|
|
|
$ 1,661,960 |
$ 1,661,960 |
| DAF-UP |
00764 |
Transportation Demand Mgmt |
|
$ - |
|
$ - |
|
$ 200,000 |
$ 200,000 |
| Total Parking Fines & Forfeitures Budget |
$ - |
$ - |
|
$ - |
$ - |
$ 1,861,960 |
$ 1,861,960 |
Fund 47201 Parking Fees
| Org Unit |
Dept ID |
Department Name |
MPP Salaries |
Staff Salaries |
Temp Staff & Other Staff Costs |
Benefits |
Communications |
Operating Expenditures & Equipment |
Total Base Budget |
| DAF-UP |
00338 |
Parking Cashiering Services |
|
$ 75,552 |
|
$ 33,117 |
|
$ 75,000 |
$ 183,669 |
| DAF-UP |
00754 |
Parking Event Services |
|
$ 55,992 |
$ 25,000 |
$ 24,544 |
|
$ 5,000 |
$ 110,536 |
| DAF-UP |
00756 |
Parking Field Services |
$ 68,736 |
$ 459,002 |
$ 116,625 |
$ 201,199 |
|
$ 164,000 |
$ 1,009,562 |
| DAF-UP |
00757 |
Parking Office Support Services |
$ 90,000 |
$ 227,772 |
$ 137,885 |
$ 132,000 |
$ 45,000 |
$ 120,000 |
$ 752,657 |
| DAF-UP |
00758 |
Parking Lot Grounds |
|
$ 227,584 |
$ 10,500 |
$ 92,000 |
|
$ 222,572 |
$ 552,656 |
| DAF-UP |
00759 |
Parking Technical Services |
|
$ 82,107 |
$ 32,664 |
$ 34,936 |
|
$ 165,428 |
$ 315,135 |
| DAF-UP |
00760 |
Parking Citation Services |
|
$ 47,258 |
$ 22,167 |
$ 21,883 |
|
$ 3,000 |
$ 94,308 |
| DAF-UP |
00763 |
Parking Events & Transportation Svcs |
|
$ 108,881 |
$ 15,000 |
$ 47,773 |
|
$ 3,973,919 |
$ 4,145,573 |
| DAF-UP |
00764 |
Transportation Demand Management |
|
$ 43,081 |
$ 22,167 |
$ 20,673 |
|
$ 95,000 |
$ 180,921 |
| Total Parking Fees Budget |
$ 158,736 |
$ 1,327,229 |
$ 382,008 |
$ 608,125 |
$ 45,000 |
$ 4,823,919 |
$ 7,345,017 |
| Total FTES |
2 |
24 |
|
|
|
|
26 |