ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
City of Beardsley Expense Information for 2026 Budget
2
2020 Budget2021 Budget2022 Budget2023 Budget2024 Budget2024 YTD2025 Budget2025 YTD2026 Budget
3
General Government:
4
 Mayor & Council$9,000.00 $9,000.00 $9,000.00 $9,000.00 $9,000.00 $1,920.00 $2,500.00 $3,550.00 $3,500.00
5
 Elections$500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00
6
 Office Expense$10,500.00 $10,500.00 $10,500.00 $10,500.00 $10,500.00 $10,364.87 $10,500.00 $7,950.00 $10,500.00
7
 Assessor$1,700.00 $1,700.00 $1,700.00 $1,700.00 $1,700.00 $1,450.00 $1,700.00 $0.00 $1,700.00
8
 Auditor$4,000.00 $4,000.00 $4,000.00 $4,000.00 $4,000.00 $0.00 $5,000.00 $0.00 $5,000.00
9
 Legal$2,500.00 $2,500.00 $2,500.00 $2,500.00 $2,500.00 $4,857.40 $5,000.00 $941.00 $5,000.00
10
 Buildings$23,000.00 $23,000.00 $25,000.00 $25,000.00 $25,000.00 $26,948.13 $30,000.00 $9,678.00 $30,000.00
11
 General Maintenance$23,500.00 $23,500.00 $24,000.00 $24,000.00 $20,000.00 $28,462.18 $30,000.00 $28,000.00 $30,000.00
12
 Capital Outlay$1,500 $1,500 $1,500.00$1,500.00$1,500.00$14,800.00$14,800 $14,800 $1,500.00
13
Public Safety:
14
 Ambulance$1,175.00 $1,175.00 $1,175.00 $1,175.00 $1,175.00 $1,175.00 $1,175.00 $1,175.00
15
 County Assessment$1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,350.00 $1,500.00 $1,700.00 $1,500.00
16
 Training$4,000.00 $4,000.00 $4,000.00 $4,000.00 $4,000.00 $4,500.00 $4,000.00 $6,475.00 $4,000.00
17
Streets:
18
 Maintenance$18,000.00 $18,000.00 $18,000.00 $20,000.00 $20,000.00 $24,972.16 $25,000.00 $29,484.00 $25,000.00
19
 Lights$8,500.00 $8,500.00 $8,500.00 $8,500.00 $8,500.00 $8.931.31$8,500.00 $7,500.00 $8,500.00
20
Sanitation:
21
 Weed & Pest Control$800.00 $800.00 $800.00 $800.00 $800.00 $682.79 $800.00 $0.00 $800.00
22
 Street Cleaning$500.00 $500.00 $500.00 $500.00 $500.00
23
Parks & Rec:
24
 Upkeep$1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,346.00 $1,500.00 $0.00 $1,500.00
25
Miscellaneous:
26
 Insurance$13,000.00 $13,000.00 $13,000.00 $13,500.00 $13,500.00 $18,132.00 $20,000.00 $25,537.00 $20,000.00
27
 Miscellaneous$500 $500 $500.00$1,500.00$1,500.00$1,394 150012001500
28
 Transfers$0.00 $0.00
29
TOTALS$131,200.00 $131,200.00 $134,175.00 $137,675.00 $137,675.00 $142,854.53 $163,975.00 $137,315.00 $151,675.00
30
31
 Fire Expense$15,000.00 $15,000.00 $15,000.00 $17,000.00 $17,000.00 $25,768.26 $25,000.00 $25,000.00 $25,000.00
32
33
TOTAL $146,200.00 $146,200.00 $149,175.00 $154,675.00 $154,675.00 $168,622.79 $188,975.00 $162,315.00 $176,675.00
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100