Sewer System Operating Fund
Source: PDF p. 390 ↗ · raw: 390
Breadcrumb: Public Works Service Area Funds > Sewer System Operating Fund
| Actuals FY 2022-23 | Actuals FY 2023-24 | Revised FY 2024-25 | Requested FY 2025-26 | Proposed FY 2025-26 | |
|---|---|---|---|---|---|
| Resources | |||||
| External Revenues | |||||
| Licenses & Permits | 2,045,980 | 1,848,374 | 1,966,000 | 875,000 | 875,000 |
| Charges for Services | 407,097,188 | 407,953,461 | 424,552,968 | 458,386,847 | 440,781,847 |
| Intergovernmental | 280,740 | 284,076 | 263,500 | 263,500 | 263,500 |
| Miscellaneous | 3,929,882 | 5,513,787 | 8,015,000 | 2,035,000 | 2,035,000 |
| External Revenues Total | 413,353,791 | 415,599,698 | 434,797,468 | 461,560,347 | 443,955,347 |
| Internal Revenues | |||||
| Fund Transfers - Revenue | 205,956,923 | 266,343,871 | 418,054,964 | 263,882,062 | 263,832,062 |
| Interagency Revenue | 1,291,611 | 2,387,395 | 3,691,462 | 6,895,080 | 6,909,080 |
| Internal Revenues Total | 207,248,534 | 268,731,265 | 421,746,426 | 270,777,142 | 270,741,142 |
| Beginning Fund Balance | 81,623,193 | 91,065,223 | 78,714,593 | 60,287,000 | 60,380,000 |
| Resources Total | 702,225,518 | 775,396,186 | 935,258,487 | 792,624,489 | 775,076,489 |
| Requirements | |||||
| Bureau Expenditures | |||||
| Personnel Services | 97,782,270 | 108,234,688 | 119,297,062 | 125,215,398 | 128,864,038 |
| External Materials and Services | 102,510,809 | 115,782,738 | 132,370,849 | 122,061,523 | 119,067,086 |
| Internal Materials and Services | 47,558,220 | 57,040,424 | 71,567,931 | 68,448,939 | 71,201,584 |
| Capital Outlay | 158,405,920 | 204,008,323 | 213,614,067 | 164,118,473 | 163,018,473 |
| Bureau Expenditures Total | 406,257,218 | 485,066,172 | 536,849,909 | 479,844,333 | 482,151,181 |
| Fund Expenditures | |||||
| Debt Service | 4,870,561 | 4,642,026 | 6,056,330 | 4,998,583 | 4,998,583 |
| Debt Service Reserves | 0 | 0 | 180,000 | 87,000 | 87,000 |
| Contingency | 0 | 0 | 37,243,535 | 58,860,037 | 59,722,237 |
| Fund Transfers - Expense | 200,032,514 | 207,155,444 | 354,928,713 | 248,834,536 | 228,117,488 |
| Fund Expenditures Total | 204,903,075 | 211,797,470 | 398,408,578 | 312,780,156 | 292,925,308 |
| Ending Fund Balance | 91,065,223 | 78,534,537 | 0 | 0 | 0 |
| Requirements Total | 702,225,516 | 775,398,179 | 935,258,487 | 792,624,489 | 775,076,489 |
386 City of Portland, Oregon - FY 2025-26 Proposed Budget
Parent: Public Works Service Area Funds · PDF: p. 390 ↗