|
14
<br />Base Expense Detail
<br />Inputs 27
<br />FY 2026FY 2025TypeEscalationObjectSewer Fund Expenses
<br />ProjectedActual
<br />Sewer R&R (Fund 434)
<br />$0$77,867FixedGeneral420101MISC REPAIRS & MAINT CONTRACTS
<br />$300,000$0FixedGeneral430107CONTRACT SERVICES
<br />$175,000$158,689FixedGeneral440104MACHINERY AND EQUIPMENT
<br />$720,000$0FixedGeneral440105BUILDINGS & STRUCTURES
<br />$1,280,000$69,786FixedGeneral440107VEHICLES
<br />FixedPlaceholderPlaceholder
<br />FixedPlaceholderPlaceholder
<br />FixedPlaceholderPlaceholder
<br />FixedPlaceholderPlaceholder
<br />FixedPlaceholderPlaceholder
<br />$2,475,000$306,341Subtotal - Sewer R&R (Fund 434)
<br />Base Expense Summary
<br />Projections 28
<br />•Note that DSRSD and Livermore Treatment expenses are based on
<br />calculated values from the revenue summary
<br />FY 2030FY 2029FY 2028FY 2027FY 2026FY 2025Expenses Summary
<br />ProjectedProjectedProjectedProjectedProjectedActual
<br />Expenses
<br />Sewer O&M and Replacement (Funds 430 and 431)
<br />$15,946,013$15,190,677$14,234,999$13,342,164$12,217,967$12,164,991DSRSD Treatment
<br />$969,493$932,130$896,352$861,854$729,625$710,543Livermore Treatment
<br />$6,851,399$6,615,543$6,388,286$6,169,295$5,958,249$4,950,605Base Expenses
<br />$1,925,000$1,775,000$1,775,000$1,775,000$0$0New Expense Programs
<br />$1,000,000$1,300,000$1,300,000$1,000,000$0$0Staffing Related to CIP Scenarios
<br />Sewer R&R (Fund 434)
<br />$0$0$0$0$2,475,000$306,341Base Expenses
<br />$550,000$550,000$550,000$954,613$0$0New Expense Programs
<br />$27,241,905$26,363,351$25,144,638$24,102,925$21,380,841$18,132,481Total - Expenses
<br />Page 120 of 144
|