City Budget

2024 Budget Dates

2024 Budget - Expenses

General Funds  
Administration $1,164,166
Assessor $799,931
Communication $447,496
Court $779,875
Economic Development $216,273
Engineering $1,365,185
Finance $695,178
Fire Department $6,820,019
Fleet and Facility $1,031,575
Forestry $325,551
Human Resources $545,186
Information Technology $1,093,779
Non-Departmental $1,213,244
Planning and Zoning $1,692,307
Police Department $13,107,324
Public Works $437,822
Reserve $100,000
Right-of-Way $710,370
Streets $3,887,531
Street Lights $527,000
                 Total General Fund:
$36,959,812
Enterprise Funds  
Sanitation $6,658,227
Sewer $6,381,455
Water $6,781,405
             Total Debt Service Funds:
$19,821,087
Other Levied Special Funds  
Library $2,092,696
Airport Authority $185,945
            Total Other Levied Special Funds:
$2,278,641
Total Expenses - All Funds                         $58,058,910

2024 Budget - Revenues

  General Funds Library/Airport Enterprise Funds Consolidated Total
Property Taxes $17,182,281 $2,271,769 $- $19,454,050
Other Taxes $73,650 $- $- $73,650
Special Assessments $10,000 $- $- $10,000
Franchise Fees $3,326,314 $- $- $3,326,314
License and Permits $1,432,600 $- $- $1,432,600
Intergovernmental $2,651,645 $31,000 $- $2,682,645
Charges for Services $2,413,577 $- $- $2,413,577
Fines and Forfeits $320,000 $- $- $320,000
Grants and Donations $470,450 $- $- $470,450
Investment Income $2,246,122 $3,500 $- $2,249,622
Misc. $74,000 $48,090 $- $122,090
Transfers In $6,499,625 $- $- $6,499,625
Public Utility $428,940 $- $20,207,454 $20,363,394
Total Revenues and Transfers In $37,129,204 $2,354,359 $20,207,454 $59,691,017

2024 Budget - Special Revenue Funds & Debt Service

Special Revenue Funds  
Sales Tax $19,375,000
Parks $1,014,163
Gaming Funds $12,000
Municipal Highway Fund $1,845,504
FM Convention and Visitor's Bureau $383,297
Vector Control $107,250
Forestry $325,551
City Utility $130,000
Operating Reserve $1,408,922
Essentia Health Plaza & POW/MIA Plaza $510,452
Night to Unite $5,500
Miscellaneous Special Funds $12,420
Asset Forfeitures $30,000
Economic Development $3,541,812
Capital Improvements $11,460,000
Public Safety $2,882,266
 Total Special Revenue Funds:
$43,044,137
   
Debt Service Funds  
                 Total Debt Service Funds:
$23,774,630