Page 189 - BudgetBookCover_FY26_Adopted.pdf

Project FY2026 FY2027 FY2028 FY2029 FY2030
AMOUNT $210,000 $210,000 $348,000 $378,000 $378,000

Fund Summary

FY 26 ADOPTED FY 27 PROPOSED CIP FY 28 PROPOSED CIP FY 29 PROPOSED CIP FY 30 PROPOSED CIP
BUDGET BUDGET BUDGET BUDGET BUDGET
FY2026 FY2027 FY2028 FY2029 FY2030
Funding Sources
Prior Year Uncollected ($11,583) $0 $0 $0 $0
Revenue
Oil & Gas Royalties $115,000 $115,000 $115,000 $115,000 $115,000
Transfer from Operating $62,000 $200,000 $200,000 $200,000 $200,000
FUNDING SOURCES
TOTAL $165,417 $315,000 $315,000 $315,000 $315,000
Expenses
Non-Operating
Expenses $0 $0 $0 $0 $0
Operating Expenses $0 $0 $0 $0 $0
Capital Outlay $62,000 $62,000 $200,000 $230,000 $230,000
Transfers $148,000 $148,000 $148,000 $148,000 $148,000
EXPENSES TOTAL $210,000 $210,000 $348,000 $378,000 $378,000
Revenues Less
Expenditures ($44,583) $105,000 ($33,000) ($63,000) ($63,000)
Beginning Cash $357,795 $324,795 $429,795 $396,795 $333,795
Balances
Ending Cash Balances $313,212 $429,795 $396,795 $333,795 $270,795

Powered by OpenGov

189