Page 119 - ClearGov | Documents
P. 119

City of Mansfield Annual Budget and Service Program Fiscal Year 2025-2026              Table of Contents




           Environmental Services Fund Overview


                                      Revenues vs Expenditures Summary
           $4M





            $3M




            $2M




            $1M




              0
                         2022               2023               2024               2025               2026

                       Revenue Actual                 Revenue Budgeted              Expenditures Actual
                       Expenditures Budgeted





           Environmental Services Fund Revenues


                                               Historical Revenue by Fund
           $4M
                                                                3M
                                                               $3M
                                                               $ 3M
                                                               $
                                                                                                     $3M
                                                                                                      3M
                                                                                                     $
                                                                                                     $
                                                                                                      3M
                                            $3M
                                             3M
                                             3M
                                            $
                                            $
                                                                                  $3M
                                                                                   3M
                                                                                  $ 3M
                                                                                  $
                         $3M
                         $
                         $ 3M
                          3M
            $3M
            $2M
            $1M
              0
                        FY2022             FY2023             FY2024             FY2025             FY2026
                                                     Drainage Utility Fund
           Environmental Services Fund Revenues
                                                                                                    FY 2025 Original
                                                        FY 2025 Original
           Category                                                        FY 2026 Budgeted      Budget vs. FY 2026
                                                               Budget
                                                                                               Budgeted (% Change)
           Drainage Utility Fund                           $2,872,523           $3,044,874                  6.00%
           Total Revenues                                  $2,872,523           $3,044,874                  6.00%
           Page 118
   114   115   116   117   118   119   120   121   122   123   124