|
FED CLEAN WATER PROTECTION ENT
<br />DEPARTMENT RESOURCE SUMMARY
<br />PUBLIC WORKS
<br />ACTIVITIES
<br />ACTUAL
<br />FY 18-19
<br />ACTUAL
<br />FY 19-20
<br />ADOPTED
<br />FY 20-21
<br />PROPOSED
<br />FY 21-22
<br />REVENUES
<br />53604 NPDES Public Improvement Plan 290,269 235,945 235,000 235,000
<br />53617 NPDES Site Plan Review 0 683 0 0
<br />53621 NPDES Building Permit 142,376 36,358 95,000 95,000
<br />53622 NPDES Plumbing Permit 69,299 49,219 50,000 50,000
<br />53623 NPDES Grading Permit 45,021 16,049 25,000 25,000
<br />53708 NPDES Sewer Lateral 5,796 6,024 5,000 5,000
<br />53711 NPDES Street Work Permit 299,419 256,688 265,000 265,000
<br />53724 NPDES Refuse Non-Residential 0 77,999 0 0
<br />57000 Expense Reimbursement 11,381 7,237 0 0
<br />57010 Miscellaneous Recoveries 300 2,700 0 0
<br />57014 OC Flood Contribution 266,205 66,149 0 0
<br />57015 OCWD Contribution 0 0 1,000,000 1,000,000
<br />57016 IRWD Contribution 40,680 5,582 0 0
<br />57017 City of Newport Beach Contribu 292,555 98,097 0 0
<br />58000 Earning On Investments 103,888 108,037 60,000 60,000
<br />59000-056 Transfer From Fund 056 275,612 298,330 250,000 250,000
<br />59000-060 Transfer From Fund 060 1,323,705 1,237,597 1,280,800 1,280,800
<br />59000-069 Transfer From Fund 069 912,410 1,053,200 1,149,350 1,149,400
<br />TOTAL REVENUES 4,078,915 3,555,892 4,415,150 4,415,200
<br />EXPENDITURES
<br />05717019 FED CLEAN WATER INTERFUND TRAN 0 200,000 200,000 200,000
<br />05717640 FED CLEAN WATER PROTECTION ENT 2,683,627 3,335,037 3,791,220 3,692,500
<br />05717660 DELHI DIVERSION PROJECT 599,440 169,828 1,000,000 1,000,000
<br />TOTAL EXPENDITURES 3,283,067 3,704,865 4,991,220 4,892,500
<br />OPERATING EXPENSES
<br />ACTUAL
<br />FY 18-19
<br />ACTUAL
<br />FY 19-20
<br />ADOPTED
<br />FY 20-21
<br />PROPOSED
<br />FY 21-22
<br />61000 SALARIES & BENEFITS 716,378 829,889 696,700 531,340
<br />62000 CONTRACTUALS 1,432,170 1,544,108 2,240,280 2,394,200
<br />63000 COMMODITIES 3,717 10,282 28,420 14,000
<br />65000 FIXED CHARGES 350,423 497,129 500,820 352,960
<br />66000 CAPITAL 780,379 623,456 1,325,000 1,400,000
<br />68000 TRANSFERS 0 200,000 200,000 200,000
<br />TOTAL 3,283,067 3,704,865 4,991,220 4,892,500
<br />398
|