Infrastructure Maintenance & Operations

Similar documents
DEPARTMENT SUMMARY. Departmental Relationship to City Council Goals: Support and Promote the Local Economy

Stafford County Strategic Plans

FIRE DEPARTMENT FIRE CHIEF. Deputy Fire Chief Operations Section. Assistant Fire Chief Planning & Budget Section

Executive Summary. Parks and Recreation Plan. Executive Summary

RECREATION AND OPEN SPACE ELEMENT GOALS, OBJECTIVES, AND POLICIES

TOWN OF JUPITER. Honorable Mayor and Members of Town Council Andrew D. Lukasik, Town Manager

Parks Master Plan Implementation: Phase I Waterfront Use and Design REPORT #: September 7, 2016 File #

Laberge Group. Town of Coeymans. Draft Comprehensive Plan. Overview of Planning Process

Volume 2: Implementation Plan

The Vision. Photo provided by The Minervini Group. 46 Vision, Objectives & Strategies

The transportation system in a community is an

City of Hermosa Beach Administrative Policy #

Brewer Park Community Garden Constitution

HOUSING ELEMENT GOALS, OBJECTIVES, AND POLICIES

Indian River Town Meeting Held June 6, 2017 The following are responses to issues, grouped under headings, raised at the Indian River Town Meeting.

OFFICIAL CONTROLS IMPLEMENTATION LEGAL REQUIREMENTS

Presentation Item C Annotated Model Outline for a Framework for a Green Infrastructure Plan

12 February 9, 2011 Public Hearing APPLICANT: WILDLIFE RESPONSE, INC.

Planning Districts INTRODUCTION

CITY OF SANTA ANA BASIC SALARY AND WAGE SCHEDULE. FISCAL YEAR Updated as of 02/01/2018

Terwillegar Community Garden

CITY OF MANHATTAN BEACH STAFF REPORT. THROUGH: Marisa Lundstedt, Director of Community Development

City of Tacoma Planning and Development Services

Weston s Wetlands, Stormwater, & Open Space

Chapter 3. Community Vision and Goals

Department of Facilities Management Division of Maintenance. The Division of Maintenance: Supporting Student Success

PUBLIC SERVICES ELEMENT GOALS / POLICIES / MEASURES

BERKELEY FIRE DEPARTMENT (141 FTE)

Implementation Guide Comprehensive Plan City of Allen

CITY OF SANTA ANA BASIC SALARY AND WAGE SCHEDULE FISCAL YEAR

Chapter 13: Implementation Plan

STAFF REPORT SAUSALITO CITY COUNCIL

implementation10 Village of Greendale Comprehensive Plan: Greendale, Wisconsin. Revisiting a Greenbelt Community

Plano Tomorrow Vision and Policies

6 August 11, 2010 Public Hearing APPLICANT AND PROPERTY OWNER: CAVALIER GOLF AND YACHT CLUB

Streetscape Advisory Committee

Parks Major Service Actual Adopted Projected Request Executive Adopted

Town of Cobourg Heritage Master Plan. Statutory Public Meeting

Comprehensive Plan ADOPTED APRIL 2014

SECTION FOUR: MISSION STATEMENT, GOALS & OBJECTIVES

Somers Point Master Plan

BOISE, IDAHO COUNCIL WORK SESSION AGENDA September 19, :00 PM City Hall - Council Chambers

STORMWATER UTILITY PRESENTATION November 18, 2014

Keyport. Vision for Keyport

Chapter 11. Implementation Plan

CITY OF SANTA ANA BASIC SALARY AND WAGE SCHEDULE FISCAL YEAR

CLEAN & BEAUTIFUL NEIGHBORHOODS. Solid Waste mascot greeting children at Fairlawn Elementary School on Sept. 1, 2016.

Connecting Master Plans, Asset Management, and CIP s to Bolster Economic Development

Section 4: Goals, Objectives, and Strategies

Nevada County. Fire Prevention. Programs. BOS Workshop January 25, 2018

Performance and Cost Data. fire services

3. VISION AND GOALS. Vision Statement. Goals, Objectives and Policies

Downtown Whitby Action Plan

Romulus Fire Department 2016 Annual Report

2018 Northampton Township Comprehensive Plan

EXHIBIT A. Tax Increment Reinvestment Zone No. 1 (Town Center) First Amended Project Plan 1

13 Maintenance and Operations Plan 223

LAND BANK PARTNERSHIP BACKGROUND

Living in Albemarle County s Urban Places

CITY OF CHARLOTTESVILLE, VIRGINIA CITY COUNCIL AGENDA

Support the implementation of Cape Coral's Comprehensive Plan. Protect and utilize the unique natural resources in the City.

DEPARTMENT SUMMARY. Personnel Services $ 7,780,971 $ 7,989,600 $ 7,707,680 $ 8,231,680. Operating Expenses 835, , , ,870

FOREST SERVICE MANUAL NATIONAL HEADQUARTERS (WO) WASHINGTON, DC

PARK MAINTENANCE STANDARDS & OPERATIONS. By Jeff Mann, Parks Manager, September 25, J.1.b

2030 Comprehensive Plan VISION STATEMENT

Branch Fire Rescue Services

COBOURG Cobourg Heritage Advisory Committee. Alison Torrie Lapaire Planner I - Heritage

REPORT TO COUNCIL City of Sacramento

San Mateo County Fire. In Cooperation with

RECREATION, OPEN SPACE AND GREENWAYS ELEMENT GOALS, OBJECTIVES, AND POLICIES

Brad Goudie May 16, Fire Marshal EMS Emergency Management Fire Department

AGENDA # Copy Mailed to Alderperson

Durango Parks & Recreation Department. Strategic Plan

TEMPLE MEDICAL & EDUCATION DISTRICT

Plan-It Greenville (2009) Comprehensive Plan 5-Year Update

USF System Campus Master Plan Updates Goals, Objectives and Policies

MAIN STREET ECONOMIC DEVELOPMENT STRATEGY

STAFF REPORT. Bradley D. Stapley, Director of Public Works

Parks, and Recreation & Cultural Arts Master Plan Update

CHAPTER 5: IMPLEMENTING THE 2030 PLAN

Mission. Vision. To set the standard for excellence and innovation in public safety. Department Description

North Las Vegas Fire Department. Strategic Budget Priorities Process (SBPP) Group July 2010

Branch Fire Rescue Services

Provide and maintain sufficient public parks, recreation facilities, and open space to meet the recreational needs of County residents and visitors.

3.9 Systems Interrelationships

CHAPTER 3 VISION, GOALS, & PLANNING PRINCIPLES. City of Greensburg Comprehensive Plan. Introduction. Vision Statement. Growth Management Goals.

Illustration of Eastlake Farmer s Cooperative Grain Elevator. Chapter 5: implementation 5-1

SOUTH DAKOTA STATE UNIVERSITY GROUNDS MANAGEMENT PLAN FY 2013

Long Lost Allies? Walking Advocates & Business District Organizations. Matt Kazinka Lake Street Council. Shaina Brassard Seward Redesign

A larger version of this map is located on the last page of this PDF.

G. RECREATION AND OPEN SPACE ELEMENT. The following summarizes the Recreation and Open Space Element:

Allen Street Civic District Redevelopment Area Plan Redevelopment Plan & Proposal State College Planning Commission State College Redevelopment

Tacoma Mall Neighborhood Subarea Plan & EIS. Planning Commission February15, 2017

A BLUEPRINT FOR BROCKTON A CITY-WIDE COMPREHENSIVE PLAN

City of Sacramento City Council 915 I Street, Sacramento, CA,

Ottawa County Parks, Recreation & Open Space Plan. February, 2006

BROOKHILL NEIGHBORHOOD MODEL ZONING MAP AMENDMENT PREFACE TO APPLICATION

10 Implementation. Implementation. Responsibility for Implementation. Blueprint for Bloomsburg. Town of Bloomsburg Comprehensive Plan 10-1

Mary Bradford, Director of Parks Mike Riley, Deputy Director of Parks John E. Hench, Ph.D., Chief, Park Planning & Stewardship Division

Position Description

Transcription:

Infrastructure & Operations Key Objectives for Strategic Goals: Mission: Infrastructure & Operations Department aims to design, construct, maintain, clean and ensure the safety of the city s infrastructure, parks and open space, city vehicles and equipment, street and traffic lights, and buildings and structures. The department also provides quality and timely maintenance services to the public and other city departments to enhance the quality of life for our citizens. 1. Maintain and enhance the physical environment Enhance and maintain the physical appearance of city buildings. Use bay-friendly landscaping techniques in city parks. Improve the attractiveness of city parks, Bay Trail and other open spaces through scheduled maintenance. Eradicate and eliminate illegal dumping and blight throughout our neighborhoods 2. Promote a safe and secure community Improve safety of city streets by promptly repairing street light outages and repairing or replacing traffic signals. Ensure that the quality and quantity of street lights are adequate to create a safe nighttime atmosphere. Enforce vacant property ordinances and demolish nuisance properties to improve our residents quality of life. Provide a progressive and proactive code enforcement unit that focuses on property maintenance and neighborhood nuisance issues. 3. Promote economic vitality Encourage visits to the City of Richmond by improving the aesthetic appeal of the city s streetscapes, medians, and entry ways. Enhance the usability of city parks, Bay Trail, and other open spaces to increase number of outdoor events within the city. Provide an infrastructure that allows for latest technology. Increase city s housing stock by partnering with the Richmond Community Foundation s Housing Rehabilitation Program. 4. Promote sustainable communities Increase use of solar energy in city buildings. Recycle all chip cuttings and reapply as mulch to public lands to the extent possible. Incorporate hybrid and alternate fuel vehicles where feasible in replacement of city fleet. Increase tree planting throughout Richmond. Incorporate use of high performing green cleaners and other environmentally-preferable products as determined feasible. Develop and implement an Integrated Pest Management Policy. Reduce diesel consumption and emissions from city fleet and equipment. Research opportunities to reduce idling and improve traffic flow in Richmond to reduce transportation-related emissions. 296

Infrastructure & Operations Research and implement strategies in city buildings to reduce energy consumption and increase energy efficiency. Replace existing light fixtures with LED technology in city-owned street lights to reduce energy consumption. Incorporate equipment and alternate fuel and technologies. Support health and wellness implementation (prioritize improvements adjacent to schools). 5. Promote effective government Provide comprehensive recycling services to all city buildings. Update and replace heavy duty diesel equipment to meet Bay Area Air Quality Management District (BAAQMD) requirements. Improve community engagement and outreach to traditionally underserved communities. 297

Infrastructure & Operations Department Parks and Landscaping Division Goal To maintain, improve, and expand the City parks and public land systems, including tree health, public landscape aesthetics, and open space preservation. Description The Parks and Landscaping Division maintains 407 acres of developed park sites and landscapes by providing turf care, horticulture, and other professionally-accepted grounds management practices. The Division oversees planning, design, and construction of parks and public landscapes and replaces old and outdated irrigation systems and play equipment. The Division provides support to the Recreation and Parks Commission, Richmond Groundwork and the Richmond Friends of Recreation. The Division preserves Richmond s tree canopy, addresses tree health for over 40,000 trees, and plants new trees. The Division maintains the City s numerous public landscapes including the Richmond Parkway, the Richmond Greenway, other right-of-ways, and the grounds of fire stations and other public buildings. The Division manages the Hilltop Landscape District and the Marina Bay Landscaping and Lighting District. The Division protects and supports over 510 acres of open space lands that include Very High Fire Hazard Severity Zones, trails, creeks, marshlands and shorelines. 2017-18 Supporting Actions 1.23.a Adhere to the monthly service schedule for parks and other public spaces. 1.23.b Advance a well maintained and sustainable urban forest as an important green canopy. 1.23.c Continue necessary upgrades of children s play lots. 1.23.d Collaborate with community groups to promote the Adopt-a-Park Program and other parks and open space efforts, such as participation in maintenance programs and facility design. 1.23.e Improve current conditions of sports fields. 1.23.f Pursue grant funds, and submit reimbursements timely. 298

Success Indicators Infrastructure & Operations Department Parks and Landscaping Division Output 2017-18 Goal 1.23.a # of trees trimmed and maintained 2,000 1.23.b # of new trees planted in public right-of-ways and parks 600 1.23.c # of children s play lots upgraded with replacement play equipment 1 1.23.d # of parks, trails and spots adopted through the Adopt-a-Park Program 10 1.23.e # of designated sports fields receiving annual maintenance renovation 5 1.23.f # of grant reimbursements submitted - 1.23.a Effectiveness % of the 24 sports playing fields mowed within 10 days during available seasons 100% % of parks maintained according to the established monthly service schedule 100% 1.23.c % of play lots receiving monthly safety inspection 100% 1.23.e % of sports fields receiving annual safety inspection 100% 1.23.f % of grant reimbursements submitted timely 299

Infrastructure & Operations Department Code Enforcement/Abatement Division Goal To serve the public interest and improve the physical environment with integrity in the areas of health and safety, industry, and business while promoting quality residential and community development through emphasis on civic responsibility and the enforcement of the Richmond Municipal Code (RMC). Description The Code Enforcement Division works collaboratively with police officers as well as with the Planning and Building Regulations Department, the City of Richmond as Successor Agency to the Redevelopment Agency, the City Manager s Office and Police Department staff to keep the City attractive and safe. This includes the removal of unsightly and unhealthy nuisances from the City; i.e., substandard structures, weeds, junked or abandoned vehicles, trash and parking enforcement. The Code Enforcement Division accomplishes these tasks through pro-active and complaint-driven enforcement. It seeks to build cooperation and community spirit through pro-active voluntary compliance. 2017-18 Supporting Actions 1.23.a Special Assessment-Recovery of all costs associated with abatement actions. 1.19.b Actively engage the community in One Block At a Time (OBAT). 1.19.c Increase issuance of foreclosure and vacant property notices. 1.23.d Proactively remove all debris from public places 300

Infrastructure & Operations Department Code Enforcement/Abatement Division Success Indicators 2017-18 Output Goal # Private property abatements 40 1.23.a # Homeless Encampment Abatements 15 # Weed abatements 200 1.23.b # Neighborhood clean-ups 12 1.23.c # Emergency Board Ups 25 1.23.d # of locations serviced for illegal dumping removal 15,000 Effectiveness # Proactive debris removal from streets/sidewalks 12,000 1.23.a # Dumping complaints received 2,000 # Graffiti Complaints received 200 # Proactive Graffiti Removals 1,000 1.23.d Total tonnage of debris removed 1,000 301

INFRASTRUCTURE MAINTENANCE & OPERATIONS PROGRAM ORGANIZATIONAL CHART Administrative Services Division Abatement Services Division Code Enforcement Division Equipment Services Division Facilities Division Parks & Landscaping Division Administrative Abatement Code Enforcement Fleet Building Services Parks & Districts Program Vision Pick up illegally Proactive field Fleet services for Repair & remodel of parks dumped trash and checks for possible all City-owned City-owned buildings facility grounds, Leadership bulk debris from violations of city vehicles medians, R-O-Ws & public streets and codes Electrical Services open spaces Policies & Procedures sidewalks Street lights & traffic Investigate & of signal maintenance & Planting & maintenance User Training Weed abatement resolve violations small engines & repairs of city-owned trees on city-owned motorized tools Personnel, leave balance, vacant lots, alleys Coordinates Provide electrical Hilltop Injury reporting, & file and other properties inspections & maintenance service to Richmond Parkway maintenance dispositions of cases city-owned and city maintenance Assist with with various city leased facilities Clerical support neighborhood departments, county Marina clean-ups agencies and other Stationary Engineers Bay Trail & pathway Prep docs for City Council local agencies Operate & maintain lighting approval Abate weeds and City's HVAC & remove debris from oversee maintenance of Financial Support N. Richmond photovoltaic systems Utility Management System mitigation areas utility billing, processing & Utility Services reporting Clear out Police Provides custodial impounded vehicles services to city-owned Invoicing for damage and city leased facilities to City property Board, secure & monitor vacant or Pt. Molate Provide field support abandoned Caretaker properties Capital projects & of parks, on call', professional service, City wide graffiti facility grounds & trees & construction contracts removal management Demolition of Work authorizations & city-owned & work order management private properties Bidding & Request for Proposal process Revenue management 302

Existing FTE = 101 FTE = 100 Infrastructure & Operations FY2017-18 Organizational Chart Legend: Existing Pos. Proposed Pos. Reclassification Main Program Sub-Program TIM HIGARES Director Public Works Administrative Mgr Administrative Services Executive Secretary II Abatement Services Code Enforcement Equipment Services Facilities Parks & Landscaping C & M Supervisor Code Enforcement Supervisor Administrative Aide Eqmt Svcs Administration Facilities Mtc Administration Parks Administration Leadworker Code Enforcement Ofcr I/ II (6) Equipment Parts Storekeeper PW Equipment Supt. Administrative Aide PW Facilities Mtc. Supt. Administrative Aide Parks Eqmt Parts Spec Parks & Landscaping Supt Administrative Aide Equipment Operator Fleet Stationary Engineering Building Services Electrical Services Utility Services Pt Molate Hilltop LMD Landscape & Western Richmond Marina Bay & Southern Richmond Fire Safety/Grnwy/ St Lndscp/ Tree Maint. & Eastern Richmond Building Trades Worker I Equipment Supervisor Stationary Engineer Supervisor Carpenters (2) Electrical Supervisor Custodial Supvr Utility Worker I/II Supervisor Supervisor Leadworker (3) Utility Worker II Worker I/II (6) Combo Eqmt Mechanic (5) Equipment Mechanic II & IV (5) Stationary Engineers (3) Building Trades Worker Painters (2) Electricians (5) Leadworker Utility Worker I/II (8) Construction & Wkr (2) Gardener Groundskeeper Gardener (5) Construction & Wkr (2) Gardener Groundskeeper Gardener (3) Tree Leadworker Construction & Wkr (5) Gardener (2) 303 Groundskeeper Gardener (6)

City of Richmond Multi-Year Comparative Position Listing Department FY2014-2015 FY2015-2016 FY 2016-2017 Mid-Year FY 2016-2017 FY 2017-2018 INFRASTRUCTURE MAINTENANCE & OPERATIONS Administrative Aide 3.0 3.0 4.0 4.0 4.0 Building Supervisor 1.0 1.0 Building Trades Worker I 1.0 1.0 1.0 Building Trades Worker II 1.0 1.0 1.0 1.0 1.0 Carpenter 2.0 2.0 2.0 2.0 2.0 Code Enforcement Officer I 1.0 1.0 1.0 Code Enforcement Officer II 4.0 5.0 5.0 Code Enforcement Officer IY 1.0 Code Enforcement Supervisor 1.0 1.0 1.0 Combo Equipment Mechanic 5.0 5.0 5.0 5.0 5.0 Combo Equipment Mechanic Leadworker 1.0 1.0 Construction & Supervisor 1.0 1.0 1.0 1.0 1.0 Custodial Supervisor 1.0 1.0 1.0 1.0 1.0 Development Project Manager II 1.0 1.0 Director, Infrastructure & 1.0 1.0 1.0 Electrical Supervisor 1.0 1.0 1.0 1.0 1.0 Electrician 5.0 5.0 5.0 5.0 5.0 Equipment Mechanic II 1.0 1.0 1.0 1.0 Equipment Mechanic III 1.0 Equipment Mechanic IV 4.0 4.0 4.0 4.0 4.0 Equipment Operator 8.0 8.0 1.0 1.0 1.0 Equipment Parts Specialist 1.0 1.0 1.0 1.0 1.0 Equipment Services Superintendent 1.0 1.0 1.0 1.0 Equipment Storekeeper 1.0 1.0 1.0 1.0 1.0 Equipment Supervisor 1.0 1.0 1.0 Executive Secretary II 1.0 1.0 1.0 1.0 1.0 304

City of Richmond Multi-Year Comparative Position Listing Department FY2014-2015 FY2015-2016 FY 2016-2017 Mid-Year FY 2016-2017 FY 2017-2018 Gardener 4.0 4.0 4.0 4.0 4.0 Groundskeeper/Gardener 13.0 15.0 14.0 14.0 14.0 Leadworker 6.0 7.0 5.0 5.0 5.0 Worker I 4.0 3.0 3.0 Worker II 12.0 11.0 2.0 3.0 3.0 Office Assistant II 1.0 1.0 Painter 3.0 2.0 2.0 2.0 2.0 Parks & Landscaping Superintendent 1.0 1.0 1.0 Parks Construction & Worker 9.0 9.0 9.0 9.0 9.0 Parks Supervisor 3.0 3.0 2.0 2.0 2.0 Public Works Operations & Director 1.0 1.0 PW Administrative Manager 1.0 1.0 1.0 1.0 1.0 PW Facilities Superintendent 1.0 1.0 1.0 1.0 PW Streets Superintendent 1.0 1.0 Sr. Civil Engineer 3.0 Stationery Engineer 4.0 4.0 3.0 3.0 3.0 Stationery Engineer Supervisor 1.0 1.0 1.0 1.0 Tree Leadworker 1.0 1.0 1.0 1.0 1.0 Utility Worker I 3.0 1.0 Utility Worker II 11.0 11.0 9.0 9.0 10.0 Total Full-Time Equivalents (FTEs) 109.0 112.0 103.0 101.0 100.0 305

Infrastructure & Operations-23 Summary TOTAL BUDGET - HISTORICAL COMPARISON SOURCES BY FUND FY2015-16 Actual FY2016-17 Adjusted FY2016-17 Actual Thru Mar -2017 FY2017-18 $ Chg From FY16-17 % Chg From FY16-17 General Fund-0001 18,687,291 18,294,987 12,910,719 19,253,462 958,475 5% State Gas Tax-1002 3,066,061 - - Outside Funded Services-Grants-1006 353,948 863,797 278,628 636,273 (227,524) -26% Hilltop Landscape Maint. Dist.-1012 1,096,337 1,212,600 800,268 1,416,706 204,106 17% Marina Bay Landscape & Light Dist.-1015 881,001 921,815 543,847 962,147 40,332 4% ECIA-1017 95,547 106,667 65,041 170,000 63,333 59% CR-Engineering-1051 1,310,827 - - Engineering Grants-1054 3,030,000 - - General Capital Fund-2001 1,457,790 - - Measure J-2002 897,883 - - Harbor Fund-2007 776,200 (776,200) -100% Impact Fee Parks-2110 32,363 - - Impact Fee Parks/Open-2116 - - Impact Fee Hilltop-2118 - - Marina 4005 1,650,000 (1,650,000) -100% Equipment Services 5003 2,223,839 1,595,864 31,522 1,296,520 (299,344) -19% TOTAL SOURCES BY FUND 33,132,889 25,421,930 14,630,025 23,735,108 (1,686,822) -7% USES BY TYPE Salaries 8,282,451 7,519,876 5,637,139 7,769,953 250,077 3% Benefits 5,216,500 5,247,180 3,858,935 5,855,476 608,296 12% Professional Services 735,292 509,077 221,796 619,861 110,784 22% Other Operating Expenses 2,521,210 2,386,420 1,246,512 2,510,545 124,125 5% Utilities 2,478,945 2,778,616 2,128,531 2,907,616 129,000 5% Equipment & Contract Services 2,711,620 1,449,858 629,786 1,239,834 (210,024) -14% Provision for Insurance Loss - - Cost Pool 2,846,549 1,789,638 1,342,231 1,766,337 (23,301) -1% Asset/Capital Outlay 7,045,531 3,679,043 (149,634) 1,136,600 (2,542,443) -69% Debt Service 720,163 1,058,984 528,397 906,221 (152,763) -14% A87 Cost Plan Reimbursement (1,294,941) (996,762) (813,670) (977,335) 19,427-2% Grant Expenditures - - Operating Transfer Out 1,869,569 - - TOTAL USES BY TYPE 33,132,889 25,421,930 14,630,025 23,735,108 (1,686,822) -7% 306

Infrastructure & Operations-23 Summary TOTAL BUDGET - HISTORICAL COMPARISON USES BY ORG CODE FY2015-16 Actual FY2016-17 Adjusted FY2016-17 Actual Thru Mar -2017 FY2017-18 $ Chg From FY16-17 % Chg From FY16-17 GF-PW Admin Division-01231031 811,791 617,525 490,300 659,375 41,850 7% GF-PW Faclilities Maint./Admin-014232131 4,548,929 1,389,097 1,170,988 1,336,715 (52,382) -4% GF-FM Stationary Engineers-01232231 7,420 957,939 446,678 976,339 18,400 2% GF-FM Building Services-01232331 19,522 950,956 522,242 963,713 12,757 1% GF-FM Utility Section-01232431 1,248 1,399,740 872,102 1,364,220 (35,520) -3% GF-FM Electirc-01232531 520,881 308,378 521,723 842 0% GF-FM Street Lights & Signals-01232831 2,264,477 2,141,466 1,531,868 2,372,070 230,604 11% GF-Parks & Landscape Maint. Admin.-01233631 4,241,248 4,451,778 3,200,985 4,545,073 93,295 2% GF-PW Streets Admin-01234231 396,532 (546,364) 1,254 546,364-100% GF-PW Street Sweeping-01234331 761,714 - - GF-PW Pavement Maint.-01234431 1,868,554 2,671 - - GF-PW Traffic Signals & Lanes-01234531 586,102 761 - - GF-PW Equipment Services-01235031 3,179,754 3,442,155 2,199,160 3,438,348 (3,807) 0% GF-I&M Abatement Svcs-01237031 1,266,295 1,073,334 1,544,512 278,217 22% GF-I&M Code Enforcement-01238031 1,509,563 944,252 1,531,374 21,811 1% GF-I&M Property & Assets Mgmt-01239031 193,956 145,747 (193,956) -100% Gas Tax Paveent Maint.-10234431 3,066,061 - - Outside Funded Grants-10633031 353,948 863,797 278,628 636,273 (227,524) -26% Hilltop Landscaping & Dist.-11233731 1,096,337 1,212,600 800,268 1,416,706 204,106 17% Marina Bay Landscaping & Lights Dist.-11533931 881,001 921,815 543,847 962,147 40,332 4% ECIA-11733631 95,547 106,667 65,041 170,000 63,333 59% CR-PW Engineering Services-15131131 1,310,827 - - Public Works Grants Admin.-15436431 3,030,000 - - Capital Oultay-20136031 1,457,791 - - Measure J Public Works-20236031 897,883 - - Harbor Fund I&M CIP Division-20736031 776,200 (776,200) -100% Marina I&M CIP Division-40536031 1,650,000 (1,650,000) -100% Impact Fee Parks-Public Works-21033131 32,363 - - ISF-PW Equipment Svcs-50335031 526,352 367,039 240,534 183,520 (183,519) -50% Equipment Svcs CIP Division-50336031 1,697,488 1,228,825 (209,012) 1,113,000 (115,825) -9% TOTAL USES BY ORG CODE 33,132,889 25,421,930 14,630,025 23,735,108 (1,686,822) -7% 307