|
PUB WKS-ADMIN & PLANNING
<br />DEPARTMENT RESOURCE SUMMARY
<br />PUBLIC WORKS
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />ACTIVITIES
<br />FY 21-22
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />REVENUES
<br />51702 Parking Permit Fees
<br />317,480
<br />336,185
<br />300,000
<br />600,000
<br />51708 CIP Construction Projects Permits
<br />0
<br />0
<br />0
<br />300,000
<br />53740 Small Cell App Fee for City Facilities
<br />13,934
<br />18,030
<br />20,000
<br />20,000
<br />56000 Charges To Departments
<br />6,104,900
<br />5,840,950
<br />5,999,640
<br />6,201,580
<br />56305 Engineering Service Charge
<br />1,559,300
<br />1,640,648
<br />1,400,000
<br />2,000,000
<br />57010 Miscellaneous Recoveries
<br />0
<br />825
<br />0
<br />0
<br />57790 Abandonment Processing
<br />6,250
<br />6,468
<br />5,000
<br />4,000
<br />58000 Earning On Investments
<br />7,818
<br />28,827
<br />0
<br />0
<br />59000-069 Transfer From Fund 069
<br />0
<br />0
<br />243,500
<br />0
<br />8,009,681
<br />7,871,933
<br />7,968,140
<br />9,125,580
<br />TOTAL REVENUES
<br />EXPENDITURES
<br />10117601 PUB WKS-ADMIN SERVICES
<br />5,029,518
<br />5,121,661
<br />5,505,500
<br />6,128,660
<br />10117605 PUB WKS-DEVELOPMENT ENGNRING
<br />2,539,084
<br />2,683,001
<br />3,421,660
<br />4,095,540
<br />7,568,601
<br />7,804,662
<br />8,927,160
<br />10,224,200
<br />TOTAL EXPENDITURES
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />OPERATING EXPENSES
<br />FY 21-22
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />61000 SALARIES & BENEFITS
<br />4,104,515
<br />3,918,098
<br />4,826,400
<br />5,333,790
<br />62000 CONTRACTUALS
<br />1,201,481
<br />1,454,765
<br />1,175,440
<br />1,359,300
<br />63000 COMMODITIES
<br />40,915
<br />92,467
<br />40,500
<br />187,000
<br />65000 FIXED CHARGES
<br />2,023,522
<br />2,048,961
<br />2,359,630
<br />2,744,230
<br />66000 CAPITAL
<br />129
<br />673
<br />281,500
<br />340,500
<br />67000 DEBT SERVICE
<br />102,188
<br />194,127
<br />149,390
<br />164,910
<br />68000 TRANSFERS
<br />95,851
<br />95,571
<br />94,300
<br />94,470
<br />TOTAL
<br />7,568,601
<br />7,804,662
<br />8,927,160
<br />10,224,200
<br />473
<br />
|