|
SELECT STREET CONSTRUCTION
<br />DEPARTMENT RESOURCE SUMMARY
<br />PUBLIC WORKS
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />ACTIVITIES
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />FY 25-26
<br />REVENUES
<br />52001 Federal Grant -Indirect
<br />118,771
<br />302,936
<br />0
<br />0
<br />52025 State Grants -Direct
<br />0
<br />2,839,483
<br />0
<br />0
<br />57000 Expense Reimbursement
<br />0
<br />62,584
<br />0
<br />0
<br />57071 Sale of Land
<br />1,172,278
<br />0
<br />0
<br />0
<br />57960 Rental Of Property
<br />124,046
<br />55,088
<br />0
<br />0
<br />58000 Earning On Investments
<br />188,021
<br />249,722
<br />0
<br />0
<br />58002 Net Increase(Decrease)In Fai
<br />(700,528)
<br />0
<br />0
<br />0
<br />59000-011 Transfer From Fund 011
<br />0
<br />91,304
<br />0
<br />0
<br />59000-029 Transfer From Fund 029-Gax Tax
<br />5,453,414
<br />11,242,812
<br />8,039,480
<br />11,579,320
<br />59000-069 Transfer From Fund 069
<br />2,266,666
<br />2,406,066
<br />2,521,080
<br />2,607,800
<br />TOTAL REVENUES
<br />8,622,668
<br />17,249,995
<br />10,560,560
<br />14,187,120
<br />EXPENDITURES
<br />05917660 SELECT STREET CONSTRUCTION
<br />2,322,878
<br />2,893,383
<br />3,359,130
<br />9,311,570
<br />05917661 OCTA BRISTOL ST CORRIDOR IMPS
<br />61,336
<br />22,443
<br />0
<br />0
<br />05917663 HUTA 2103 GAS TAX
<br />3,357,218
<br />355,082
<br />0
<br />3,425,000
<br />05917664 Vehicle Impact Fee Program
<br />2,983,908
<br />0
<br />2,521,080
<br />2,607,800
<br />05917665 HUTA GAS TAX - RMRA
<br />2,096,197
<br />10,887,730
<br />8,039,480
<br />8,154,320
<br />05917668 WARNER AVE-TUSTIN CFD
<br />1,566,889
<br />254,506
<br />0
<br />0
<br />TOTAL EXPENDITURES
<br />12,388,426
<br />14,413,144
<br />13,919,690
<br />23,498,690
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />OPERATING EXPENSES
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />FY 25-26
<br />66000 CAPITAL
<br />12,388,426
<br />14,413,144
<br />13,919,690
<br />23,498,690
<br />TOTAL
<br />12,388,426
<br />14,413,144
<br />13,919,690
<br />23,498,690
<br />409 TABLE OF CONTENTS
<br />
|