FY2026 Proposed Budget – Utility Fund:
Revenues
$54,023,755
53,472,862
Expenditures
Revenues Over/(Under) Expenditures
Beginning Fund Balance
$550,893
$7,848,102
8,398,995
Ending Fund Balance
90 Days of Operating Expenditure by Policy $8,191,206
Days of Operating Expenditures over 90 days – 2.3
Expenditures – Utility Fund - $53,472,862
Personnel Services - $8,490,758
Supplies - $1,474,033
Repairs and Maintenance - $3,293,130
Services and Charges - $14,268,629
Special Programs - $13,000
Capital Outlay - $32,000
Transfers - $13,648,341
Debt Service - $12,252,971
FY2026 Proposed Budget – The Ballpark:
Revenues
$5,038,014
4,743,078
Expenditures
Revenues Over/(Under) Expenditures
Beginning Fund Balance
$294,936
$1,177,420
1,472,357
Ending Fund Balance
Expenditures – The Ball Park - $4,743,078
Personnel Services - $1,970,209
Supplies - $1,296,790
Repairs and Maintenance - $160,450
Services and Charges - $915,129
Special Programs - $50,000
Capital Outlay - $350,500