Page 219 - BudgetBookCover_FY26_Adopted.pdf

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 ($266,500) $0 $0 $0 $0
Revenue
Transfer from Operating $2,657,500 $5,335,000 $7,245,000 $3,736,311 $2,525,000
FUNDING SOURCES $2,391,000 $5,335,000 $7,245,000 $3,736,311 $2,525,000
TOTAL
Expenses
Non-Operating $0 $0 $0 $0 $0
Expenses
Operating Expenses $2,302,500 $1,900,000 $2,225,000 $1,875,000 $1,875,000
Capital Outlay $355,000 $3,435,000 $5,020,000 $1,902,000 $650,000
Transfers $0 $0 $0 $0 $0
EXPENSES TOTAL $2,657,500 $5,335,000 $7,245,000 $3,777,000 $2,525,000
Revenues Less ($266,500) $0 $0 ($40,689) $0
Expenditures
Beginning Cash
Balances $40,689 $40,689 $40,689 $40,689 $0
Ending Cash Balances ($225,811) $40,689 $40,689 $0 $0

Powered by OpenGov

219