Water Operating Fund
Source: PDF p. 386 ↗ · raw: 386
Breadcrumb: Public Works Service Area Funds > Water Operating Fund
| Actuals FY 2022-23 | Actuals FY 2023-24 | Revised FY 2024-25 | Requested FY 2025-26 | Proposed FY 2025-26 | |
|---|---|---|---|---|---|
| External Revenues | |||||
| Charges for Services | 243,487,864 | 258,727,292 | 271,877,900 | 292,565,439 | 293,397,291 |
| Intergovernmental | 1,057,243 | 706,210 | 705,000 | 755,000 | 755,000 |
| Miscellaneous | 6,841,439 | 7,919,471 | 9,630,801 | 8,846,293 | 8,696,014 |
| External Revenues Total | 251,386,547 | 267,352,974 | 282,213,701 | 302,166,732 | 302,848,305 |
| Internal Revenues | |||||
| Fund Transfers - Revenue | 101,566,529 | 160,407,641 | 584,749,853 | 732,375,804 | 733,375,804 |
| Interagency Revenue | 4,560,780 | 4,991,077 | 6,764,607 | 6,720,963 | 6,845,227 |
| Internal Revenues Total | 106,127,308 | 165,398,719 | 591,514,460 | 739,096,767 | 740,221,031 |
| Beginning Fund Balance | 198,137,789 | 219,942,849 | 253,927,818 | 200,841,070 | 200,841,070 |
| Resources Total | 555,651,644 | 652,694,541 | 1,127,655,979 | 1,242,104,569 | 1,243,910,406 |
| Bureau Expenditures | |||||
| Personnel Services | 87,245,668 | 98,752,983 | 109,443,614 | 106,826,322 | 107,565,369 |
| External Materials and Services | 41,248,413 | 47,285,730 | 72,551,974 | 63,172,287 | 60,766,195 |
| Internal Materials and Services | 23,591,798 | 26,202,802 | 33,967,172 | 38,144,499 | 37,730,554 |
| Capital Outlay | 53,847,641 | 97,190,340 | 353,558,000 | 644,428,000 | 644,428,000 |
| Bureau Expenditures Total | 205,933,520 | 269,431,855 | 569,520,760 | 852,571,108 | 850,490,118 |
| Fund Expenditures | |||||
| Debt Service | 4,644,048 | 4,837,988 | 6,102,636 | 6,631,172 | 5,915,482 |
| Contingency | 0 | 0 | 388,641,363 | 168,330,422 | 170,217,249 |
| Fund Transfers - Expense | 125,131,228 | 124,185,739 | 163,391,220 | 214,571,867 | 217,287,557 |
| Fund Expenditures Total | 129,775,276 | 129,023,727 | 558,135,219 | 389,533,461 | 393,420,288 |
| Ending Fund Balance | 219,942,849 | 253,927,818 | 0 | 0 | 0 |
| Requirements Total | 555,651,644 | 652,383,401 | 1,127,655,979 | 1,242,104,569 | 1,243,910,406 |
382 City of Portland, Oregon - FY 2025-26 Proposed Budget
Parent: Public Works Service Area Funds · PDF: p. 386 ↗