WORKERS COMP 700-4050-
6022-0000 $56,385.40 $74,139.00 $44,342.00 $38,186.00
WORKERS COMP 700-4051-
6022-0000 $9,250.00
DISABILITY 700-4050-
6023-0000 $6,438.24 $8,425.00 $7,994.00 $5,802.00
DISABILITY 700-4051-
6023-0000 $1,423.00
P.E.R.S./P.E.P.R.A.700-4050-
6024-0000 $257,215.10 $323,034.00 $344,685.55 $307,891.00 P.E.R.S./P.E.P.R.A.700-4051-
6024-0000 $42,343.00
LIFE INSURANCE 700-4050-
6028-0000 $1,028.16 $1,345.00 $1,302.00 $818.00
LIFE INSURANCE 700-4051-
6028-0000 $298.00
CAR ALLOWANCE 700-4050-
6030-0000 $2,100.00 $1,050.00 $1,050.00
MEDICARE 700-4050-
6034-0000 $17,571.90 $23,360.00 $24,992.42 $20,636.00
MEDICARE 700-4051-
6034-0000 $5,041.00
UNIFORMS 700-4050-
6036-0000 $0.00 $743.00 $4,950.00 $2,700.00
UNIFORMS 700-4051-
6036-0000 $1,200.00
HEALTH/FITNESS 700-4050-
7027-0000 $1,500.00 $12,300.00 $10,500.00 $6,600.00
HEALTH/FITNESS 700-4051-
7027-0000 $2,400.00
Total Wastewater:$1,989,853.00 $2,427,707.00 $2,579,882.05 $2,489,376.00 Total Personnel Expenses:$1,989,853.00 $2,427,707.00 $2,579,882.05 $2,489,376.00 Operating Expenses
Wastewater
ADMIN OVERH EAD 700-4050-
7001-0000 $0.00 $650,000.00
UTILITIES 700-4050-
7010-0000 $819,653.00 $750,000.00 $900,000.00 $925,640.00 UTILTIIES (IA 19C)700-4050-
7010-019C $0.00 $228.00 $0.00
UTILITIES (IA 19C)700-4051-
7010-019C $228.00 $228.00
TELEPHONE 700-4050-
7015-0000 $8,168.00 $17,568.00 $28,000.00 $14,650.00
TELEPHONE 700-4051-
7015-0000 $15,130.00
ADVERTISING 700-4050-
7020-0000 $600.00 $500.00 $500.00 $1,200.00
LICENSE, PERMITS, FEES 700-4050-
7022-0000 $251,398.00 $111,592.00 $148,008.00 $186,344.00 N ame Acco unt ID FY2021
Adjusted
Budget
FY2022
Adjusted
Budget
FY2023
Adjusted
Budget
FY2024 Original
Budget
City of Beaumont | Budget Book 2024 Page 359Page 648 of 1667
LICENSE, PERMIT AND FEES -
MIDDLE OAK LIFT STATION
700-4050-
7022-000M $1,700.00
LICENSE, PERMIT AND FEES -
OLIVEWOOD
700-4050-
7022-000W $1,700.00
LICENSE, PERMITS, FEES 700-4050-
7022-002X $1,660.00 $1,422.00 $1,484.00
LICENSE, PERMITS, FEES 700-4050-
7022-003X $1,660.00 $2,558.00 $2,560.00
LICENSE, PERMITS, FEES - IA 5 700-4050-
7022-005X $1,660.00 $1,660.00 $1,660.00
LICENSE, PERMITS, FEES 700-4050-
7022-007A $1,660.00 $1,693.00 $1,695.00
LICENSE, PERMITS, FEES 700-4050-
7022-019C $3,320.00 $3,136.00 $2,968.00
LICENSE, PERMITS, FEES 700-4050-
7022-06A1 $1,660.00 $1,730.00 $1,730.00
LICENSE, PERMIT AND FEES 700-4051-
7022-0000 $0.00 $23,382.00
LICENSE, PERMIT AND FEES-
MIDDLE OAK LIFT STATION
700-4051-
7022-000M $1,870.00
LICENSE, PERMIT AND FEES -
OLIVEWOOD
700-4051-
7022-000W $1,870.00
LICENSE, PERMIT AND FEES 700-4051-
7022-002X $0.00 $1,709.00
LICENSE, PERMIT AND FEES 700-4051-
7022-003X $0.00 $2,815.00
LICENSE, PERMIT AND FEES- IA5 700-4051-
7022-005X $1,951.00
LICENSE, PERMIT AND FEES 700-4051-
7022-007A $0.00 $1,950.00
LICENSE, PERMIT AND FEES 700-4051-
7022-019C $0.00 $3,387.00
LICENSE, PERMIT AND FEES 700-4051-
7022-06A1 $0.00 $1,977.00
OFFICE SUPPLIES 700-4050-
7025-0000 $5,610.00 $1,700.00 $1,700.00 $7,700.00
DUES & SUBSCRIPTIONS 700-4050-
7030-0000 $16,639.00 $20,383.00 $20,383.00 $15,183.00
DUES & SUBSCRIPTIONS 700-4051-
7030-0000 $2,534.00
LOCAL MEETINGS 700-4050-
7035-0000 $0.00 $0.00 $500.00
VEHICLE MAINTENANCE 700-4050-
7037-0000 $8,200.00 $8,900.00 $9,800.00 $5,140.00
VEHICLE MAINTENANCE 700-4051-
7037-0000 $0.00 $13,640.00
FUEL 700-4050-
7050-0000 $23,780.00 $25,920.00 $34,620.00 $19,967.00
FUEL 700-4051-
7050-0000 $0.00 $60,333.00
TRUSTEE FEES 710-0000-
7051-0000 $2,000.00 $2,000.00
N ame Acco unt ID FY2021
Adjusted
Budget
FY2022
Adjusted
Budget
FY2023
Adjusted
Budget
FY2024 Original
Budget
City of Beaumont | Budget Book 2024 Page 360Page 649 of 1667
INTEREST AND PENALTIES 710-0000-
7055-0000 $3,828,788.00 $3,777,988.00 $3,718,213.00 $3,648,712.00 UNIFORMS 700-4050-
7065-0000 $4,469.00 $7,560.00 $8,175.00 $6,193.00
UNIFORMS 700-4051-
7065-0000 $0.00 $2,682.00
TRAVEL, EDUCATION, TRAINING 700-4050-
7066-0000 $0.00 $20,750.00 $20,750.00 $15,244.00
TRAVEL, EDUCATION, TRAINING 700-4051-
7066-0000 $0.00 $7,346.00
CONTRACTUAL SERVICES 700-4050-
7068-0000 $1,062,563.00 $1,318,816.00 $1,397,360.00 $1,433,906.00 CONTRACTUAL SERVICES 700-4051-
7068-0000 $0.00 $307,947.00
CONTRACTUAL SERVICE 710-0000-
7068-0000 $0.00 $0.00 $0.00 $2,100,000.00
SPECIAL DEPT SUPPLIES 700-4050-
7070-0000 $374,000.00 $552,200.00 $584,000.00 $768,750.00 SPECIAL DEPT SUPPLIES 700-4051-
7070-0000 $0.00 $144,250.00
SOFTWARE 700-4050-
7071-0000 $6,895.00 $50,000.00 $70,000.00 $70,000.00
COMPUTER SUPPLIES/MAINT 700-4050-
7072-0000 $3,000.00 $2,500.00 $2,500.00 $6,745.00
COMPUTER SUPPLIES/MAINT 700-4051-
7072-0000 $0.00 $1,745.00
EQUIPMENT LEASING/RENTAL 700-4050-
7075-0000 $63,650.00 $119,050.00 $119,050.00 $4,050.00
EQUIPMENT LEASING/RENTAL 700-4051-
7075-0000 $0.00 $115,000.00
BUILDING SUPPLIES/MAINT 700-4050-
7085-0000 $1,800.00 $3,700.00 $3,700.00 $8,978.00
SECURITY SERVICES 700-4050-
7087-0000 $718.00 $8,718.00 $8,719.00 $8,800.00
SECURITY SERVICES 700-4050-
7087-005X $3,618.00 $3,618.00 $3,618.00
SECURITY SERVICES 700-4050-
7087-007A $2,154.00 $2,155.00 $2,155.00
SECURITY SERVICES 700-4051-
7087-0000 $719.00
SECURITY SERVICES 700-4051-
7087-005X $3,618.00
SECURITY SERVICES 700-4051-
7087-007A $2,155.00
BRINE LINE MAINTENANCE 700-4050-
7089-0000 $414,987.00 $443,056.00 $636,822.00 $543,500.00 EQUIPMENT SUPPLIES/MAINT 700-4050-
7090-0000 $49,000.00 $40,000.00 $40,000.00 $10,385.00
EQUIPMENT SUPPLIES/MAINT 700-4051-
7090-0000 $29,615.00
CONTINGENCY 700-4050-
7900-0000 $103,804.00 $263,693.00 $100,000.00 $100,000.00 N ame Acco unt ID FY2021
Adjusted
Budget
FY2022
Adjusted
Budget
FY2023
Adjusted
Budget
FY2024 Original
Budget
City of Beaumont | Budget Book 2024 Page 361Page 650 of 1667
CONTINGENCY COSTS 700-4051-
7900-0000 $100,000.00 $100,000.00
Total Wastewater:$7,065,114.00 $7,562,794.00 $7,975,798.00 $11,401,440.00 Total Operating Expenses:$7,065,114.00 $7,562,794.00 $7,975,798.00 $11,401,440.00 Capital C osts
Wastewater
BUILDING LEASE - 4TH STREET 700-4050-
8015-0000 $0.00 $19,720.00
CAPITAL IMPROVEMENT 710-0000-
8030-0000 $200,000.00 $10,349,000.00 $4,610,000.00 $5,050,000.00 EQUIPMENT 700-4050-
8040-0000 $153,638.00 $95,000.00 $167,112.00
EQUIPMENT 700-4051-
8040-0000 $87,400.00
EQUIPMENT 710-0000-
8040-0000 $550,000.00
VEHICLES 700-4050-
8060-0000 $405,582.00 $190,911.00
VEHICLES 710-0000-
8060-0000 $230,440.00
DEBT SERVICE 710-0000-
8900-0000 $1,245,000.00 $1,295,000.00 $1,355,000.00 $1,425,000.00 Total Wastewater:$1,598,638.00 $12,144,582.00 $6,873,023.00 $6,812,560.00 Total Capital Costs:$1,598,638.00 $12,144,582.00 $6,873,023.00 $6,812,560.00 Other Financing
Wastewater
TRANSFERS OUT 700-0000-
9960-0000 $4,991,787.00 $4,972,405.00 $1,000,000.00
TRANSFER OUT 700-4050-
9960-0000 $5,935,213.00 $5,356,153.00
TRANSFERS OUT 705-0000-
9960-0000 $282,000.00 $5,763,959.00 $3,650,000.00 $2,700,000.00 TRANSFER OUT - OVERHEAD 700-0000-
9961-0000 $650,000.00 $650,000.00 $650,000.00
Total Wastewater:$5,923,787.00 $11,386,364.00 $11,235,213.00 $8,056,153.00 Total Other Financing:$5,923,787.00 $11,386,364.00 $11,235,213.00 $8,056,153.00 Total Expense Objects:$16,577,392.00 $33,521,447.00 $28,663,916.05 $28,759,529.00 N ame Acco unt ID FY2021
Adjusted
Budget
FY2022
Adjusted
Budget
FY2023
Adjusted
Budget
FY2024 Original
Budget
City of Beaumont | Budget Book 2024 Page 362Page 651 of 1667
Expenditures by Fund
The Wastewater Operating Fund is the largest of the three funds, at 47.3%, that make up the total wastewater budget. It comprises personnel and operating expenses as well as a small contingency, funds for equipment and transfers out for debt service payments and CIPs. The Wastewater Capital Projects fund makes up 43.3% of the total and accounts for interest and penalties, debt service and capital improvement project expenses. The Wastewater Mitigation Fund transfers funds to CIP projects and debt service payments within the wastewater budget and comprises 9.4% of the overall wastewater budget.
2024 Expenditures by Fund
Wastewater (47.3%)Wastewater (47.3%) Wastewater (47.3%) Wastewater Capital Projects (43.3%)Wastewater Capital Projects (43.3%) Wastewater Capital Projects (43.3%) Wastewater Mitigation (9.4%)Wastewater Mitigation (9.4%) Wastewater Mitigation (9.4%) City of Beaumont | Budget Book 2024 Page 363Page 652 of 1667
Budgeted and His torical 2024 Expenditures by Fund
Millions
Wastewater Mitigation
Wastewater Capital Projects
Wastewater
FY2020
FY2021
FY2022
FY2023
FY2024
$-5
$0
$5
$10
$15
$20
$25
$30
$35
Revenues Summary
Wastewater is projecting $28.1 M of revenue in FY2024, which represents a decrease over the prior year, or .