FY 27 Proposed Operating Budget

GOALS: To maintain, improve, and develop safe and secure department facilities, park sites and greenways/trails To provide excellent customer service To increase revenue through reservations, programming and memberships To acquire additional recreation land through Program Open Space funding to help meet the needs of current and future residents To improve efficiencies within the department while ensuring that services are not reduced To develop and maintain efficient levels of fiscal oversight To identify, increase and encourage training opportunities for staff

DEPARTMENT SUMMARY BY CHARACTER

Parks & Rec ALL FUNDS by Character

FY 24 Audited FY 25 Audited FY 26 Approved Budget

FY 27 Proposed Budget

SALARIES AND WAGES CONTRACTUAL SERVICES SUPPLIES AND MATERIALS BUSINESS AND TRAVEL

$6,782,582 $3,287,641

$7,011,608 $3,591,808

$8,150,131 $4,292,628

$8,391,157 $4,326,648

$278,081 $262,184 $40,911

$295,801 $284,065 $36,622

$413,154 $332,300

$410,154 $328,300 $109,000 $113,358

CAPITAL OUTLAY MISCELLANEOUS

$3,000

$74,455

$86,169

$111,279

TOTAL

$10,725,854

$11,306,074

$13,302,492

$13,678,617

DEPARTMENT SUMMARY BY FUND

Parks & Rec ALL FUNDS by Fund

FY 24 Audited FY 25 Audited FY 26 Approved Budget

FY 27 Proposed Budget

GENERAL FUND GENERAL FUND

$10,151,662 $10,151,662

$10,680,818 $10,680,818

$12,499,492 $12,499,492

$12,824,467 $12,824,467

GENERAL FUND TOTAL SPECIAL REVENUE PARKS AND RECREATION SPECIAL REVENUE TOTAL

$574,192 $574,192

$625,256 $625,256

$803,000 $803,000

$854,150 $854,150

TOTAL

$10,725,854

$11,306,074

$13,302,492

$13,678,617

582