Page 363 - 2020-21 Budget Summary
P. 363

SPECIAL PURPOSE FUND SCHEDULES
          SCHEDULE 50
                                      MULTI-FAMILY BULKY ITEM REVENUE FUND
          The Bulky Item Fee is imposed on multi-family apartment complexes for which the City provides bulky item collection services. All
          receipts from the Fee are deposited in the Multi-Family Bulky Item Fee Revenue Fund. Funds are used for costs of the City's
          collection of bulky items from multi-family apartment complexes, including but not limited to: salaries, direct and indirect overhead
          costs, and principal and interest payments.
                                                                                                        Total
               Actual          Estimated                                                               Budget
               2018-19         2019-20                                                                 2020-21
                                            REVENUE
                 4,189,342        7,201,757  Cash Balance, July 1                                         7,020,757
                 4,189,342        7,201,757  Balance Available, July 1                                    7,020,757
                 3,430,330          554,000  11,759 General Fund                                           495,299
                 6,991,840        7,100,000  11,777.5 Multi-Family Bulky Item Fee                         7,100,000
                   436,186          320,000  11,777.75 Multi-Family Bulky Item Fee Lifeline Rate Program   320,000
                    89,093          125,000  11,842 Interest                                               125,000
                15,136,791        15,300,757  Total Revenue                                              15,061,056


          EXPENDITURES                                                APPROPRIATIONS
                   479,011          513,000  375 General Services                                          473,003
                        -            10,000  447 Information Technology Agency                               9,232
                   200,000          200,000  575 Board of Public Works                                           -
                 2,426,280        2,682,000  635 Bureau of Sanitation                                     3,722,081
                        -                -  927 General City Purposes                                      200,000
                                             Special Purpose Fund Appropriations:
                   450,000          450,000  2,471  Department of Water and Power Fees                     450,000
                        -                -  2,786  PW-Sanitation Expense and Equipment                    1,500,000
                        -                -  2,788  Rate Stabilization Reserve                             3,431,250
                 2,536,872        2,078,000  2,856  Solid Waste Resources Revenue Fund (Schedule 2)       1,758,737
                 1,842,871        2,347,000  10,718.56  Reimbursement of General Fund Costs               3,516,753
                 7,935,034        8,280,000  Total Appropriations                                        15,061,056

                 7,201,757        7,020,757  Ending Balance, June 30                                            -





























                                                             333
   358   359   360   361   362   363   364   365   366   367   368