|
REFUSE COLLECTION SERVICE
<br />PUBLIC WORKS ACCOUNTING UNIT
<br />REFUSE COLLECTION REVENUE 06917002
<br />Account
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />Code LINE ITEM RESOURCES
<br />FY 19-20
<br />FY 20-21
<br />FY 21-22
<br />FY 22-23
<br />50052 Refuse Contract Program Surcharge
<br />6,770,353
<br />11,527
<br />0
<br />0
<br />52025 State Grants -Direct
<br />210,667
<br />196,560
<br />172,000
<br />172,000
<br />53718 Refuse Collection Charge
<br />11,312,154
<br />11,466,906
<br />12,000,000
<br />12,000,000
<br />53720 Penalties & Service Charge
<br />113,900
<br />0
<br />0
<br />0
<br />53723 NPDES Refuse Residential
<br />180,107
<br />184,067
<br />202,100
<br />0
<br />53724 NPDES Refuse Non -Residential
<br />873,093
<br />849,308
<br />947,300
<br />0
<br />53742 Refuse Admin Fee
<br />0
<br />0
<br />0
<br />2,326,800
<br />53743 NPDES Fee
<br />0
<br />0
<br />0
<br />1,010,000
<br />53744 Clean Business Initiative Fee
<br />0
<br />0
<br />0
<br />50,000
<br />57010 Miscellaneous Recoveries
<br />1,354,966
<br />661
<br />0
<br />0
<br />57702 County Waste Importation
<br />985,889
<br />698,563
<br />790,000
<br />702,940
<br />58000 Earning On Investments
<br />184,056
<br />54,816
<br />25,000
<br />25,000
<br />21,985,185
<br />13,462,407
<br />14,136,400
<br />16,286,740
<br />SUBTOTAL REVENUES
<br />TOTAL
<br />21,985,185
<br />13,462,407
<br />14,136,400
<br />16,286,740
<br />509
<br />
|