|
<br />CIVIC CENTER MAINTENANCE
<br />DEPARTMENT RESOURCE SUMMARY
<br />PUBLIC WORKS
<br />ACTUAL
<br />FY 22-23
<br />ACTUAL
<br />FY 23-24
<br />ADOPTED
<br />FY 24-25
<br />PROPOSED
<br />FY 25-26ACTIVITIES
<br />REVENUES
<br />53322
<br />53323
<br />53324
<br />Civic Center Project Charges
<br />Civic Center Maintenance Charges
<br />Civic Center Police Security
<br />34,634 0 100,000 1,000,000
<br />1,739,210
<br />1,455,978
<br />600,000
<br />1,867,320
<br />1,835,422
<br />600,000
<br />2,043,500 2,490,000
<br />0
<br />0
<br />0
<br />059000-011 Transfer From Fund 011
<br />TOTAL REVENUES 3,829,821 4,302,742 2,143,500 3,490,000
<br />EXPENDITURES
<br />07417655 CIVIC CENTER MAINTENANCE
<br />07417656 CIVIC CENTER AUTHORITY
<br />TOTAL EXPENDITURES
<br />1,652,321
<br />600,000
<br />1,981,000
<br />600,000
<br />2,143,500
<br />0
<br />3,490,000
<br />0
<br />2,252,321 2,581,000 2,143,500 3,490,000
<br />ACTUAL
<br />FY 22-23
<br />ACTUAL
<br />FY 23-24
<br />ADOPTED
<br />FY 24-25
<br />PROPOSED
<br />FY 25-26OPERATING EXPENSES
<br />61000
<br />62000
<br />63000
<br />65000
<br />66000
<br />67000
<br />68000
<br />69000
<br />SALARIES & BENEFITS
<br />CONTRACTUALS
<br />COMMODITIES
<br />FIXED CHARGES
<br />CAPITAL
<br />100,437 203,012 428,300 445,630
<br />1,878,670
<br />30,500
<br />222,100
<br />900,000
<br />0
<br />1,449,804
<br />14,355
<br />58,840
<br />0
<br />1,613,438
<br />53,188
<br />97,323
<br />0
<br />1,426,070
<br />30,500
<br />147,530
<br />100,000
<br />0DEBT SERVICE
<br />TRANSFERS
<br />15,690
<br />13,195
<br />600,000
<br />3,923
<br />10,117
<br />600,000
<br />11,100
<br />0
<br />13,100
<br />0MISCELLANEOUS
<br />TOTAL 2,252,321 2,581,000 2,143,500 3,490,000
<br />451
<br />
<br />
<br />City Council 21 – 464 6/17/2025
|