HomeMy WebLinkAbout2026-03_MAR_Treasurer_RevenueReports_slides JEFFERSON COUNTY TREASURER
JEFFERSON COUNTY BUDGET COMMITTEE
Treasurer’s March 2026 Revenue Reports
Meeting Slide Deck
~ Full reports are available ~
It’s helpful if you print or view the full reports for details. The slides are
intended to provide an overview and accommodate the limitations of
presenting on a screen. Slides are numbered at the bottom of each page and
correspond to the full revenue report packet.
March 2026
GENERAL FUND REVENUE 2022 2023 2024 2025 2026
TOTAL CURRENT EXPENSE 4,549,555 5,179,083 5,297,934 5,883,731 5,461,331
TOTAL CURRENT EXPENSE ACTUAL/CY BUDGET 24,368,204 28,311,245 28,679,864 28,933,857 28,474,383
YTD % of Full Year Actual, CY Budget 18.7%18.3%18.5%20.3%19.2%
24,368,204
28,311,245 28,679,864 28,933,857 28,474,383
18.7%18.3%18.5%20.3%19.2%
0.0%
20.0%
40.0%
60.0%
80.0%
100.0%
0
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
30,000,000
2022 2023 2024 2025 2026
TOTAL CURRENT EXPENSE ACTUAL/CY BUDGET
TOTAL CURRENT EXPENSE
2026March
2
Page 2 of 17
March 2026
GENERAL FUND REVENUE 2022 2023 2024 2025 2026Assessor2,115 1,893 1,832 2,192 7,048Auditor-M.V. License Fees 78,547 84,682 75,580 74,568 85,555Auditor-Other Revenue 4,505 3,811 6,621 15,878 10,033Auditor-Recording Fees 20,277 11,322 9,670 10,942 13,215Elections195,012 54,696 284,270 147,792 291,908Clerk43,719 45,122 31,667 26,498 28,137County Administrator 4,142 4,142 4,658 5,051 0Commissioners2,146 1,223 1,094 1,185 6,403Board of Equalization 0 0 0 0 0Civil Service Commission 0 0 0 0 0Planning Commission 0 0 0 0 0Safety & Security/Emergency Mgmt 15,396 0 31,866 10,000 25,201Community Services 114 5,352 114 259,901 123District Court 181,051 130,039 135,110 130,491 139,097Juvenile Service 65,839 41,726 89,260 72,732 109,717Prosecuting Attorney 99,311 69,014 67,096 91,423 84,167Coroner6,000 7,800 4,800 4,800 9,000Sheriff 100,961 185,271 176,375 261,387 182,022Superior Court 0 4,580 10,807 4,500 4,866Therapeutic Courts Case Mgmt 0 0 0 9,818 0Property Tax 1,125,642 1,131,618 1,119,654 1,097,848 1,153,316Diverted Road Prop Tax 91,058 80,412 77,971 62,826 02 Public Safety Enhancement 0 0 0 0 02 Sales Tax - Local Criminal Justice 127,214 141,720 145,287 183,950 148,3122 Sales Tax - Retail Sales Tax 1,102,676 1,187,923 1,206,615 1,658,194 1,289,7022 Sales Tax - Special Purpose 308,129 348,087 354,402 451,333 363,7703 DUI/OTH CRMNL JSTC ASIST 147,173 115,170 116,278 140,426 144,2464 PILT - Federal 0 0 0 0 04 PILT - State & Local 0 0 0 0 04 PUD Privilege Tax 412,849 436,839 494,176 463,087 433,4005 CANNABIS EXCISE TAX 14,567 15,453 18,072 15,043 12,9635 DNR Timber, Trust & Lease 38,098 142,471 18,472 2,947 3,0105 Leasehold Excise 26,244 26,916 26,907 13,027 13,2435 Liquor Board Profits and Excise 37,826 37,838 37,175 36,308 35,2625 Timber Excise (TAV)87,818 144,100 138,442 30,547 6,7076 Treas Collection Fees (REET)21,834 12,848 17,429 18,350 16,1566 Treas Invest & Other Collection 3,297 20,860 11,190 10,748 9,9207 Delinquent Taxes Interest 50,497 58,938 46,247 49,496 77,6187 Delinquent Taxes Penalties 36,169 14,647 12,090 10,631 17,2438 Investment Income 14,625 500,331 582,403 451,299 365,0799 Interfund Charge - Cost Allocation 21,176 11,780 12,324 12,741 13,103Treasurer Other Revenue 3,126 13,529 77,498 8,768 4,855Treasurer Transfer In 10,409 753 -179,820 750 294,753Non Departmental 49,994 86,176 34,297 36,256 62,183TOTAL CURRENT EXPENSE 4,549,555 5,179,083 5,297,934 5,883,731 5,461,331TOTAL CURRENT EXPENSE ACTUAL/CY BUDGET 24,368,204 28,311,245 28,679,864 28,933,857 28,474,383
YTD % of Full Year Actual, CY Budget 18.7%18.3%18.5%20.3%19.2%
Auditor-M.V. License Fees Auditor-M.V. License Fees Auditor-M.V. License Fees Auditor-M.V. License Fees Auditor-M.V. License Fees
Sheriff
Sheriff
Sheriff
Sheriff
Sheriff
2 Sales Tax -Retail Sales Tax
2 Sales Tax -Retail Sales Tax
2 Sales Tax -Retail Sales Tax
2 Sales Tax -Retail Sales Tax
2 Sales Tax -Retail Sales Tax
2 Sales Tax -Special Purpose 2 Sales Tax -Special Purpose
2 Sales Tax -Special Purpose
2 Sales Tax -Special Purpose
2 Sales Tax -Special Purpose
3 DUI/OTH CRMNL JSTC ASIST 3 DUI/OTH CRMNL JSTC ASIST
3 DUI/OTH CRMNL JSTC ASIST
3 DUI/OTH CRMNL JSTC ASIST
3 DUI/OTH CRMNL JSTC ASIST
0
1,000,000
2,000,000
3,000,000
4,000,000
5,000,000
6,000,000
2022 2023 2024 2025 2026
GENERAL FUND REVENUE YTD Non Departmental
7 Delinquent Taxes Interest
6 Treas Invest & Other Collection
6 Treas Collection Fees (REET)
5 Timber Excise (TAV)
5 Liquor Board Profits and Excise
5 Leasehold Excise
5 DNR Timber, Trust & Lease
5 CANNABIS EXCISE TAX
4 PUD Privilege Tax
4 PILT - State & Local
4 PILT - Federal
3 DUI/OTH CRMNL JSTC ASIST
2 Sales Tax - Special Purpose
2 Sales Tax - Retail Sales Tax
2 Sales Tax - Local Criminal Justice
2 Public Safety Enhancement
Diverted Road Prop Tax
Property Tax
Therapeutic Courts Case Mgmt
Superior Court
Sheriff
Coroner
Prosecuting Attorney
Juvenile Service
District Court
Community Services
Safety & Security/Emergency Mgmt
Planning Commission
Civil Service Commission
Board of Equalization
Commissioners
County Administrator
Clerk
Elections
Auditor-Recording Fees
Auditor-Other Revenue
Auditor-M.V. License Fees
Assessor
2026March
3
Page 3 of 17
March 2026
OTHER FUND REVENUE BY TYPE Fund #2022 2023 2024 2025 2026
SPECIAL REVENUE 103-199 5,135,602 5,710,892 7,315,363 5,253,155 6,529,421 DEBT SERVICE 200-299 1 17 43,316 18 1,014,163
CAPITAL IMPROVEMENT 300-399 1,630,535 455,278 461,367 618,193 479,051
ENTERPRISE 400-499 1,567,400 1,564,243 2,357,129 4,931,886 3,379,538 INTERNAL SERVICE 500-599 1,657,074 1,494,284 1,700,421 1,928,648 1,692,861 TOTAL OTHER FUNDS 9,990,613 9,226,737 11,877,596 12,731,900 13,095,035
FULL YEAR/CY BUDGET 49,829,791 48,433,474 64,786,498 70,385,220 57,776,694 YTD % OF FY/CY BUDGET 20.0%19.1%18.3%18.1%22.7%
20.0%19.1%18.3%18.1%
22.7%
0.0%
20.0%
40.0%
60.0%
80.0%
100.0%
-
10,000,000
20,000,000
30,000,000
40,000,000
50,000,000
60,000,000
70,000,000
80,000,000
2022 2023 2024 2025 2026
OTHER FUND REVENUE BY TYPE
INTERNAL SERVICE 500-599
ENTERPRISE 400-499
CAPITAL IMPROVEMENT 300-399
DEBT SERVICE 200-299
SPECIAL REVENUE 103-199
TOTAL OTHER FUNDS
FULL YEAR/CY BUDGET
YTD % OF FY/CY BUDGET
5
Page 5 of 17
OTHER FUND REVENUE BY FUND Fund #2022 2023 2024 2025 2026 March 2026
Elections CARES Act 103 - - - - - HAVA 3 Grant 104 35 978 1,008 856 753 Auditor's O & M 105 7,580 5,379 5,500 5,671 23,849 Court Facilitator 106 1,500 1,340 1,360 1,599 1,850 Boating Safety 107 3,863 3,750 18,492 3,750 2,500 WSU Cooperative (w/4H historical)108 108,382 112,142 133,285 145,367 130,829 Noxious Weed 109 28,987 45,414 64,785 38,468 56,195 JeffComCap 119 119 69,150 78,545 76,909 76,909 76,909 Crime Victim's Svc 120 29,545 29,380 42,698 20,274 23,071 Grant Mgmt 123 22,971 144,302 - 20,931 751 Hotel-Motel 125 161,370 187,356 124,710 133,898 120,932
H&HS Site Abatement 126 - 250 1,803 5,409 - Jeff Co Public Health 127 1,976,000 1,817,563 2,885,171 1,574,952 1,494,640 Water Quality 128 226,996 224,073 230,016 227,911 216,965 Water Quality Land Acq 129 - - - - - Mental Health 130 7,300 8,189 7,406 6,574 6,790 Chem Dep Mnt Hlth tx 131 176,168 196,204 201,269 255,919 206,422 Opiod Settlements Fund 132 - - - - - JC Inmate Commissary 134 3,020 5,708 5,270 4,509 5,093 Drug Fund 135 (3,350) 109 17 15 13 Law Library 140 2,862 3,160 10,337 10,389 8,443 Trial Court Imprvmnt 141 5,671 5,619 - 6,997 6,998 Community Develpmnt 143 577,537 496,090 750,532 727,524 569,026 Federal Forest Title III 147 56 1,966 1,108 55 19,010 Jeff Co Affrdbl Hsg 148 206,268 229,151 221,066 269,952 214,848 Homeless Housing Fund 149 81,759 86,039 48,070 197,434 145,606 Treasurer's O & M 150 189 1,088 689 3,143 1,383 REET technology 151 3,638 2,419 2,320 2,557 2,738 Veteran's Relief 155 14,640 14,927 10,257 9,060 8,916 Water Pollution Cntrl 160 - - - - - Park & Rec 174 189,782 215,653 239,793 264,554 185,624 County Park Imprvmnt 175 - - 6,415 25 30 Post Harvest Timber Mgmt Rsv 178 4 110 138 117 103 County Roads 180 1,233,678 1,793,990 2,224,939 1,238,337 2,762,641 Jeff Co Emergency Rd Rsrv Fund 181 1 - - - - Transportation Benefit Dist (JCTBD)182 - - - - 236,492
Flood/Storm Water Mgmt 185 - - - - - Brinnon Flood Control 186 - - - - - Quilcene Flood Control 187 - - - - - RID Bonds 202 0 - - - - Debt Service 204 1 17 43,316 18 1,014,163 Const/Renovation 301 1,029,119 2,292 2,397 2,481 2,549 Capital Improvement 302 375,218 211,884 214,181 304,373 226,346 HJC Park Jump 304 27,403 631 525 8,531 625 Public Infrastructure 306 160,012 189,040 195,792 258,298 205,646 Conservation Futures 308 38,783 51,431 48,471 44,509 43,885 Solid Waste 401 1,018,776 1,159,314 1,159,556 1,153,610 1,214,644 Solid Waste Post Clos 402 12 301 299 191 116 Solid Waste Eqpt Res 403 314 10,171 12,814 6,035 6,273 Yard Waste Educ Fnd 404 3 88 83 117 100 PHUGA Sewer Capital fund 405 548,294 394,369 1,184,377 3,771,933 2,107,686 PHUGA Sewer Operations Fund 406 - - - - 50,720 Equipment Rental 501 501,673 522,559 562,961 648,980 612,852 Risk Management 502 - - - - - Benefit Reserve 505 100,827 100,999 113,262 123,388 119,285 Information Services 506 729,580 531,764 630,092 708,595 596,622 Facilities Mgmt eff 6/21 507 324,994 338,962 394,107 447,684 364,102
Jeff Co Public Health , …
County Roads , 2026
Solid
Waste , 2026
PHUGA Sewer Capital
$0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
2022 2023 2024 2025 2026
OTHER FUND REVENUE BY FUND Facilities Mgmt eff 6/21
Information Services
Benefit Reserve
Risk Management
Equipment Rental
PHUGA Sewer Operations Fund
PHUGA Sewer Capital fund
Yard Waste Educ Fnd
Solid Waste Eqpt Res
Solid Waste Post Clos
Solid Waste
Conservation Futures
Public Infrastructure
HJC Park Jump
Capital Improvement
Const/Renovation
Debt Service
RID Bonds
Quilcene Flood Control
Brinnon Flood Control
Flood/Storm Water Mgmt
Transportation Benefit Dist (JCTBD)
Jeff Co Emergency Rd Rsrv Fund
County Roads
Post Harvest Timber Mgmt Rsv
County Park Imprvmnt
Park & Rec
Water Pollution Cntrl
Veteran's Relief
REET technology
Treasurer's O & M
Homeless Housing Fund
Jeff Co Affrdbl Hsg
Federal Forest Title III
Community Develpmnt
Trial Court Imprvmnt
Law Library
Drug Fund
JC Inmate Commissary
Opiod Settlements Fund
Chem Dep Mnt Hlth tx
Mental Health
Water Quality Land Acq
Water Quality
Jeff Co Public Health
H&HS Site Abatement
Hotel-Motel
Grant Mgmt
Crime Victim's Svc
JeffComCap 119
Noxious Weed
WSU Cooperative (w/4H historical)
Boating Safety
Court Facilitator
Auditor's O & M
HAVA 3 Grant
Elections CARES Act
6
Page 6 of 17
Jefferson County Treasurer February 2026 Information current as of 4/13/2026
REQUIRED RESERVE * In 2019, Resolution 41-19 changed the reserve to 15% of the GF Total Spending and eliminated the Revenue Stabilization Reserve - changes with appropriations throughout year Year End, CY is YTD
BALANCES January February March April May June July August September October November December 13th Month Total Reserve Non-Reserve Cash Balance
2021 8,113,654$ 7,894,628$ 7,292,627$ 9,257,492$ 8,972,934$ 10,082,081$ 9,312,713$ 8,345,143$ 7,775,786$ 8,938,894$ 8,525,829$ 8,011,624$ 8,011,624$ 2021 $ 3,655,714 4,355,910$
2022 7,593,140$ 5,616,337$ 6,517,369$ 8,801,638$ 8,570,220$ 9,593,296$ 9,062,286$ 8,247,770$ 7,593,055$ 8,925,753$ 8,415,851$ 8,098,994$ 6,736,342$ 2022 $ 3,670,949 3,065,392$
2023 7,065,714$ 6,597,055$ 6,963,369$ 9,347,020$ 9,569,516$ 10,937,285$ 10,267,490$ 9,800,364$ 9,662,361$ 11,320,017$ 10,983,540$ 10,426,970$ 9,277,343$ 2023 $ 3,917,426 5,359,917$
2024 9,382,069$ 8,839,792$ 8,880,712$ 11,270,349$ 11,480,395$ 12,338,051$ 11,538,700$ 10,507,835$ 9,880,665$ 10,784,333$ 9,979,529$ 9,722,133$ 8,416,452$ 2024 4,432,617$ 3,983,835$
2025 8,460,721$ 7,066,412$ 7,028,206$ 9,408,582$ 8,431,332$ 9,597,701$ 8,359,566$ 6,947,932$ 6,407,611$ 7,792,473$ 6,505,870$ 5,805,363$ 4,942,148$ 2025 4,848,577$ 93,571$
2026 5,708,541$ 4,440,757$ 6,044,080$ 2026 4,436,691$ 1,607,390$
January February March April May June July August September October November December 13th Month Total Reserve Non-Reserve
Cash Balance
2026 BDGT Exp 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 29,577,938 2026 4,436,691$ 1,607,390$
15% Reserve 4,436,691 4,436,691 4,436,691
Non-Reserve Cash Bal 1,271,850 4,066 1,607,390
$-
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$5,000,000
$6,000,000
$7,000,000
$8,000,000
$9,000,000
$10,000,000
2021 2022 2023 2024 2025 2026
Reserve and Cash Balance Composition
Prior Year End Actual and CY Budget
Total Reserve Non-Reserve Cash Balance
2021 2022 2023 2024 2025 2026
$-
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
January
March
May
July
September
November
13th Month
General Fund Cash Balance
$-
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
Ju
l
y
Oc
t
o
b
e
r
Ja
n
u
a
r
y
Ap
r
i
l
Ju
l
y
Oc
t
o
b
e
r
13
t
h
M
o
n
t
h
Ma
r
c
h
Ju
n
e
Se
p
t
e
m
b
e
r
De
c
e
m
b
e
r
Fe
b
r
u
a
r
y
Ma
y
Au
g
u
s
t
No
v
e
m
b
e
r
Ja
n
u
a
r
y
Ap
r
i
l
Ju
l
y
Oc
t
o
b
e
r
13
t
h
m
o
n
t
h
Ma
r
c
h
2021 2021 2022 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025 2025 2025 2025 2026
General Fund Cash Balance with Reserve
BALANCES Cash Balance Reserve
8
Page 8 of 17
Regular & Optional and Special Purpose Sales Tax
Year Period Month20263March
March Actual YTD 2026 FY Budget
YTD % of
Budget
Public Safety Tax 104,791 363,770 1,870,678 19.45%
Regular & Optional Tax 365,611 1,289,702 6,741,373 19.13%
Total 470,403 1,653,472 8,612,051 19.20%
Cumulative Actual YTD 1,653,472 1,653,472 Cumulative Actual YTD
Monthly Budget 6.5%1,901,091 Monthly Budget
Cumulative Budget YTD 22.9%1,901,091 Cumulative Budget YTD
-13.0%% Budget Difference
-21.0%% Difference Prior Year
87.0%Cumulative % of Expected
$7,490,324 EOY Projection
($1,121,727)Projection +/- EOY Budget
-
200,000
400,000
600,000
800,000
1,000,000
2026 Monthly Actual and Budget
Total Monthly Budget
($2,000,000)($1,000,000)$0$1,000,000$2,000,000$3,000,000$4,000,000$5,000,000$6,000,000$7,000,000$8,000,000$9,000,000$10,000,000
2026 Cumulative Actual,Budget and Projection
Cumulative Actual YTD Projection +/- EOY Budget Cumulative Budget YTD
0
1,000,000
2,000,000
3,000,000
4,000,000
5,000,000
6,000,000
7,000,000
8,000,000
9,000,000
10,000,000
2022 2023 2024 2025 2026
Regular & Optional and Special Purpose Sales Tax December
November
October
September
August
July
June
May
April
March
February
January
FY Actual/ CY Budget
2026March
9
Page 9 of 17
Sales Tax by Sector Distribution in March 2026
Sales Tax Revenue by SectorCategory %$% of Tot Chg %$% of Tot Chg %$% of Tot Chg All Sales YTD -23%(345,950) 100.0%-14%(22,540) 100.0%-22%(368,490) 100.0%RETAIL YTD 0%(1,513) 0.4%-2%(1,142) 5.1%-1%(2,655) 0.7%CONSTRUCTION YTD -50%(346,348) 100.1%-48%(22,319) 99.0%-50%(368,667) 100.0%ACCOMMODATION & FOOD SERVICES YTD -22%(15,483) 4.5%-6%(900) 4.0%-19%(16,383) 4.4%
Unincorp Jefferson County City of Port Townsend All County and City
0
200,000
400,000
600,000
800,000
1,000,000
1,200,000
1,400,000
1,600,000
1,800,000
YTD This YearYTDLast Year
All YTD Revenue by Sector Last Year and This Year
Utilities
Mining, Quarrying, Oil & Gas Extraction
Agriculture, Forestry, Fishing & Hunting
Unclassified
Public Administration & Other Services
Accommodation & Food Services
Arts, Entertainment & Recreation
Health Care and Social Assistance
Educational Services
Admin & Support, Waste Mgmt & Remediation Svcs
Professional, Scientific & Technical Services
Real Estate, Rental & Leasing
Finance & Insurance
Information
Wholesale Trade
Retail Trade
Transportation & Warehousing
Manufacturing
Construction
Construction
Manufacturing
Wholesale Trade
Retail Trade
Transportation & Warehousing
InformationFinance & Insurance
Real Estate, Rental & Leasing
Professional, Scientific & Technical …
Admin & Support, Waste Mgmt & Remediation Svcs
Educational Services
Health Care and Social Assistance
Arts, Entertainment & Recreation
Accommodation & Food Services
Public Administration & Other Services
Unclassified
Agriculture, Forestry, Fishing & HuntingMining, Quarrying, Oil & Gas Extraction
Utilities
Unincorporated Jefferson County, WA
Construction
Manufacturing
Wholesale Trade
Retail TradeTransportation and Warehousing
Information
Finance and Insurance
Real Estate and Rental and Leasing
Professional, Scientific, and Technical Services
Admin & Support, …
Educational Services
Health Care and Social Assistance
Arts, Entertainment, and Recreation
Accommodation and Food Services
Public Administration & Other Services Natural Resources, Utilities & Unclassified
City of Port Townsend, WA
Construction
Manufacturing
Wholesale Trade
Retail Trade
Transportation & Warehousing
InformationFinance & Insurance
Real Estate, Rental & Leasing
Professional, Scientific & Technical Services
Admin & Support, Waste Mgmt & Remediation Svcs
Educational Services
Health Care and Social Assistance
Arts, Entertainment & Recreation
Accommodation & Food Services Public Administration & Other Services Unclassified
Agriculture, Forestry, Fishing & Hunting
Mining, Quarrying, Oil & Gas Extraction
Utilities
All Current Period This Year
11
Page 11 of 17
Real Estate Excise Tax (REET) - Fund 302 Capital Improvement
Year Period Month20263March
Full Year YTD
172,116 172,116 2026 Actual
172,116 Cumulative Actual YTD
1,500,000 224,219 Monthly Budget
224,219 Cumulative Budget YTD
14.9%Est Budget Monthly Dist %
11.5%Actual % of Annual Budget
-23.2%% Budget Difference
-43.4%% Difference Prior Year
76.8%Cumulative % of Expected
$1,151,433 EOY Projection
($348,567)Projection +/- EOY Budget
0
50,000
100,000
150,000
200,000
250,000
300,000
2026 Monthly Actual and Budget
2026 Actual Monthly Budget
(500,000)
-
500,000
1,000,000
1,500,000
2,000,000
2026 Monthly Actual and Budget
Cumulative Actual YTD Projection +/- EOY Budget Cumulative Budget YTD
-
500,000
1,000,000
1,500,000
2,000,000
2,500,000
3,000,000
2022 2023 2024 2025 2026
Real Estate Excise Tax (REET) -Fund 302 Capital Improvement
December
November
October
September
August
July
June
May
April
March
February
January
2026
14
Page 14 of 17
Special Hotel/Motel Sales Tax & Transient Rental State Share - Fund 125
Year Period Month
2026 3 March
March Full Year 2026 Budget
YTD % of
Budget
Special Hotel/Motel Tax 19,773 $56,923 330,000 17.25%
Transient Rental (State Share)19,855 $57,237 330,000 17.34%
2026 Actual 39,629 114,160 660,000 17.30%
Cumulative Actual YTD 114,160 114,160 Cumulative Actual YTD
Monthly Budget 5.8%106,475 Monthly Budget
Cumulative Budget YTD 16.1%106,475 Cumulative Budget YTD
7.2%% Budget Difference
-8.6%% Difference Prior Year
107.2%Cumulative % of Expected
$707,640 EOY Projection
$47,640 Projection +/- EOY Budget
0
10,000
20,000
30,000
40,000
50,000
60,000
70,000
80,000
90,000
2026 Monthly Actual and Budget
2026 Actual Monthly Budget
-
100,000
200,000
300,000
400,000
500,000
600,000
700,000
2026 Monthly Actual, Budget and Projection
Cumulative Actual YTD Projection +/- EOY Budget Cumulative Budget YTD
0
100,000
200,000
300,000
400,000
500,000
600,000
700,000
800,000
900,000
1,000,000
2022 2023 2024 2025 2026
Special Hotel/Motel & Transient Rental Sales Tax -Fund 125
December
November
October
September
August
July
June
May
April
March
February
January
2026March
16
Page 16 of 17