—,_,...... ., .. . <br /> . , <br /> . • , <br /> — - - • - CITY OF EUGENE ST'ORMW TER PROGRAM <br /> BUDGET INFORMATION FOR COST BY PROGRAM , <br /> , <br /> BMP BUDGET ' TOTAL Costs TOTAL Costs TOTAL Costs <br /> in FY95 COSTS Permit Year 1 Permit Year 2 Permit Year 3 -- <br /> FY1994-95 % of FY1995-96 % of FY1996-97 % of <br /> (1993 dollars) Total (1993 dollars) Total (1993 dollars) Total <br /> - , TOTAL Costs TOTAL Costs <br /> Permit Year 1 Pennit Year 2 . <br /> • <br /> WETLANDS BUDGET FY1994-95 FYI995-96 <br /> (1993 dollars) (1993 dollars) <br /> RESOURCE PROTECTION <br /> Planning . SO SO SO <br /> Rare Plant Protection & Recovery S10.000 S10.000 310,000 <br /> Permitting 30 SO 30 <br /> DEVELOPMENT AND MMGATION <br /> Wetland Restoration 30 30 30 <br /> Mitigation Bank 30 30 30 <br /> , Policing and Enforcement - 322.600 , 355,200 3135,500 -75,000 <br /> OPERATING, MAINTAINING & MONITORING <br /> Policy Making 30 SO SO <br /> Management and Administration 398,700 . 398,700 398,700 <br /> Facility Design SO SO SO , <br /> . Interpretive Center SO SO SO <br /> Stewardship 30 SO SO <br /> Wetland Nursery 512.500 330,000 337.500 <br /> Habitat Monitoring SO SO SO <br /> Public Facilities Construction 550,000 350,000 350.000 <br /> Park Operations & Maintenance 310.000 S10.000 310.000 , <br /> FINANCING <br /> FUTURE STIJL/1ES <br /> Public Information Coordination 38,000 SO <br /> Research S5,000 •55.000 55.000 <br /> 3216.800 3.4% 3258.900 3.8% 5346,700 4.8% <br /> ADMINISTRATION <br /> Rate Administration and Customer Support 597.000 397.000 597.000 <br /> Billing Costs and Uncollectabk . 3259,000 3259.000 3259,000 <br /> 3356.000 5.6% S356.000 5.2% 5356.000 4.9% <br /> EXISTING PROGRAMS 54.000.000 62.5% 54.000.000 59.0% 54.000,000 55.1% <br /> TOTAL RATE MODEL BUDGET 36,403,474 36.782.077 57,261,865 <br /> NCYFFS <br /> I) The budget numbers come from the storm ater user fee rate model as it stood on 8/26/93 <br /> 2) There are two tables in this file. BMP budget and WETLANDS budget - the latter below the prior <br /> . 3) The model takes into account inflation. ad in costs, flood costs etc to calculate the true budget. <br /> 4) Totals match two-year average program costs in rate model <br /> . ,.. .111r— --■ <br /> ...— . IMP. <br /> , . <br /> , • <br /> Page 2 <br />