Follow the Money: A Fund-by-Fund Look at Palm Coast’s $696 Million Budget

This is the second installment in a series digging through the City of Palm Coast budget now in place, just as the city starts laying out next year’s spending plan.

The full budget with line-by-line expenditures for each department can be found here.

Palm Coast is running a combined budget of $696,444,327 when you add up every fund it maintains. That headline figure includes what the city expects to spend, what it intends to hold back, and what it plans to reserve, covering everything from police and fire services to drinking water, paving, trash collection, and employee health coverage.

To see how those dollars actually move, one point matters upfront: municipalities don’t park every dollar in a single giant account. They split money into separate “funds.” Each fund comes with its own restrictions and purpose — basically rules that say what that pot of money can, and can’t, pay for. What follows is a fund-by-fund walk-through using the city’s published numbers.

And because the details are long, the city’s own line items are shown in table form so the accounting stays intact, then explained in plain language around the edges.

The Big Picture: All Funds Together

Palm Coast rolls its finances into five major buckets. Here’s how the $696,444,327 total is allocated:

Fund Category Amount Share of Total
General Fund $67,601,395 10%
Special Revenue Funds $15,308,107 2%
Capital Funds $100,271,658 14%
Enterprise Funds $482,460,031 69%
Internal Service Funds $30,803,136 4%
Total, All Funds $696,444,327 100%

Enterprise Funds dominate the picture — 69% of the entire budget. These are the city’s fee-supported operations, what governments often call “business-type” activities. Taxes aren’t the primary driver here — user fees are — and the water and sewer utility is the heavyweight. The city itself points out that the Water/Wastewater Utility Fund is the largest single contributor in the whole budget.

What the Money Pays For, Across Every Fund

Spending is also organized by what it’s for. Below is the city’s function-by-function breakout, showing how each purpose is funded:

Purpose General Fund Enterprise Funds Internal Service Funds Special Revenue Funds Capital Projects Funds Total, All Funds
General Government $16,352,758 $1,551,726 $1,941,375 $16,876,128 $36,721,987
Public Safety $27,091,062 $3,779,254 $12,000 $13,726,600 $44,608,916
Physical Environment $221,914,348 $221,914,348
Transportation $10,321,742 $10,543,068 $54,633,422 $75,498,232
Economic Environment $1,818,365 $1,818,365
Culture/Recreation $10,060,821 $162,443 $9,589,560 $19,812,824
Internal Service $29,122,845 $29,122,845
Debt Service $31,129,244 $1,175,145 $32,304,389
Transfers to Other Funds $1,356,647 $26,199,290 $1,469,859 $5,445,948 $34,471,744
Total Expenditure/Expenses $67,001,395 $284,573,862 $29,122,845 $15,303,890 $100,271,658 $496,273,650
Reserves $600,000 $197,886,169 $1,680,291 $4,217 $200,170,677
Total Appropriated Expenditures and Reserves $67,601,395 $482,460,031 $30,803,136 $15,308,107 $100,271,658 $696,444,327

If you strip out money that’s just being shuffled between city funds, listed as Interfund Charges & Transfers totaling $51,588,522, the city’s net expenditures come to $644,855,805.

The largest single purpose is Physical Environment, $221,914,348, and it’s overwhelmingly the water and sewer operation. After that come Transportation at $75,498,232 and Public Safety at $44,608,916.

How the City Organizes Its Money

Before getting into individual funds, it helps to translate the fund types.

Governmental Funds are the tax-supported side of the house:

  • The General Fund, the city’s main operating account for daily services. The city notes that historically under 1% of General Fund spending is for capital purchases — operating costs are what push the totals.
  • Capital Project Funds, used for constructing or expanding buildings and infrastructure.
  • Special Revenue Funds, which hold money legally limited to certain uses — think police education, grants, disaster reserves, and street projects.

Proprietary Funds operate more like fee-funded businesses:

  • Enterprise Funds, including water/wastewater, solid waste, stormwater, building permits, and IT, each built around a rate structure reviewed annually.
  • Internal Service Funds, where city support units bill other departments — examples include fleet, facilities, emergency communications, IT support, and the self-insured health plan.

Fiduciary Funds are dollars the city manages for someone else. In this budget setup, that’s the Volunteer Firefighter Pension trust fund.

On reserves, the city’s policy targets General Fund reserves of 10% to 20% of the annual budget. Enterprise Funds keep reserves for operations and long-term capital needs. Internal Service Fund surpluses are typically returned to the departments that paid in. Special Revenue Funds don’t have a reserve requirement.

Where the Fund Balances Stand

A fund balance is the running savings level inside each fund. The city published a comparison showing what was available on September 30, 2024, what it expects by the end of the 2025 budget year, and what it projects by the end of 2026, alongside the revenues in and spending out.

Here is the full table:

Fund Available 9/30/2024 Estimated 9/30/2025 Revenues (Expenditures) Projected 9/30/2026 % Change
General Fund $21,731,539 $20,540,091 $64,720,055 $67,001,395 $18,258,751 -11%
Police Education $6,348 $9,000 $3,548 $12,000 $548 -85%
Disaster Reserve $5,802,095 $6,827,834 $6,827,834 0%
Special Events $577,480 $592,939 $166,660 $162,443 $597,156 1%
Streets Improvement $6,719,692 $6,628,845 $3,089,065 $9,632,495 $85,415 -99%
Recreation Impact Fee $3,111,835 $4,830,540 $7,414,244 $9,291,385 $2,953,399 -39%
Fire Impact Fee $8,120,050 $9,961,547 $3,394,074 $12,326,600 $1,029,021 -90%
Development Special Projects $683,629 $820,484 $122,275 $698,209 -15%
Transportation Impact Fee $11,741,782 $13,349,741 $45,254,228 $54,173,103 $4,430,866 -67%
Town Center Transportation Impact Fee $961,908 $961,908 $105,000 $660,319 $406,589 -58%
American Rescue Plan Act ($1,187,320) ($1,187,320) 0%
Neighborhood Stabilization $121,035 $121,035 $121,035 -100%
Old Kings Road Special Assessment $1,351,202 $1,194,836 $799,939 $1,233,573 $761,202 -36%
SR 100 Community Redevelopment $616,919 $616,791 $3,336,344 $3,336,344 $616,791 0%
Capital Projects $20,601,044 $20,938,492 $11,284,831 $23,697,976 $8,525,347 -59%
Water and Wastewater Utility $46,408,574 $46,061,042 $82,842,836 $88,214,320 $40,689,558 -12%
Water & Wastewater Utility Capital Projects $47,119,908 $37,267,872 $326,390,581 $128,972,974 $234,685,479 530%
Collections and Sanitation $2,500,038 $2,753,443 $19,698,024 $19,229,462 $3,222,005 17%
Stormwater Management $10,068,634 $25,492,787 $25,011,914 $42,801,621 $7,703,080 -70%
Building Permits $1,634,371 $1,334,371 $3,759,050 $3,779,254 $1,314,167 -2%
Information Technology Enterprise $1,984,764 $2,368,683 $1,226,231 $1,576,231 $2,018,683 -15%
Health Insurance $2,473,221 $2,473,221 $10,467,183 $10,467,183 $2,473,221 0%
Fleet Management $13,209,435 $15,928,575 $10,664,763 $9,245,025 $17,348,313 9%
Emergency Communications $1,141,875 $1,300,264 $444,849 $304,296 $1,440,817 11%
Facilities Maintenance $1,661,611 $1,716,005 $2,009,562 $2,233,201 $1,492,366 -13%
Information Technology Operations $2,397,312 $2,053,570 $6,591,641 $6,873,140 $1,772,071 -14%

The city puts the combined available fund balance at $212,746,301 as of September 30, 2024. By the end of the 2026 budget year, it projects a combined balance of $358,163,568, with total revenues of $224,951,144 and total expenditures of $495,467,650 across the listed funds.

Why Some Balances Swing So Much

City rules require an explanation whenever a fund balance changes by more than 10%. The explanations provided are:

  • General Fund (-11%): Planned use of savings for economic development incentives.
  • Police Education (-85%): Revenue projected to be paid out in the 2026 budget year.
  • Streets Improvement (-99%): Planned use of savings for street rehabilitation and renewal projects.
  • Recreation Impact Fee (-39%): Planned use of savings for aquatic center construction and parking expansion at sports fields.
  • Fire Impact Fee (-90%): Planned use of savings to build a replacement for Fire Station #22 and a new Fire Station #26.
  • Development Special Projects (-15%): Planned use of savings for the tree fund and a transfer to the streets improvement fund.
  • Transportation Impact Fee (-67%): Planned use of savings for Whiteview and Belle Terre safety improvements, Old Kings Road North widening, the Matanzas Woods Parkway extension, the Palm Coast Parkway extension, and Loop Road.
  • Town Center Transportation Impact Fee (-58%): Planned use of savings for four-laning Royal Palms Parkway.
  • Neighborhood Stabilization (-100%): Planned use of savings for prior-year grant fund obligations.
  • Old Kings Road Special Assessment (-36%): Planned use of savings for Old Kings Road design.
  • Capital Projects (-59%): Planned use of savings for the design and construction of the Maintenance and Operations Complex, plus fire station maintenance and energy improvements.
  • Water & Wastewater Utility (-12%): Planned use of savings for operational expenses.
  • Water & Wastewater Utility Capital Projects (+530%): A bond issue to build Water Treatment Plant #3 and expand Water Treatment Plant #1 and Wastewater Treatment Plant #1.
  • Collection and Sanitation (+17%): A planned increase to savings for operational reserve purposes.
  • Stormwater Management (-70%): Planned use of savings for drainage improvement projects.
  • Information Technology Enterprise (-15%): Planned use of funds for fiber projects at City Hall and new fire stations.
  • Emergency Communications (+11%): Savings for a new radio communications system.
  • Facilities Maintenance (-13%): Planned use of funds for operational expenses.
  • Information Technology Operations (-14%): Planned use of savings for new equipment and software.

The General Fund: $67,601,395

When residents say “the city budget,” they usually mean the General Fund. It’s the main tax-supported operating account. Personnel and day-to-day operating costs drive most of the spending, and the largest single revenue source is property taxes, also called ad valorem taxes.

Where the Money Comes From

Revenue Source Actual FY2024 Adopted FY2025 Adopted FY2026 Change FY25–FY26
Ad Valorem (Property) Taxes $35,417,067 $39,553,328 $42,698,778 $3,145,450
Communication Services Tax $2,854,514 $2,950,151 $3,009,154 $59,003
Half-Cent Sales Tax $4,289,834 $4,368,055 $4,344,751 ($23,304)
Local Business Tax $494,326 $517,425 $512,425 ($5,000)
Fire Insurance Tax $827,363 $600,000 $677,161 $77,161
Permits, Fees and Assessments $1,735,151 $1,788,700 $2,770,155 $981,455
State Revenue Sharing $1,317,540 $1,347,605 $1,390,684 $43,079
Intergovernmental Revenue $85,990 $52,086 $48,279 ($3,807)
Charges for Services $7,205,153 $6,647,238 $7,514,905 $867,667
Judgments, Fines & Forfeitures $563,148 $645,278 $658,183 $12,905
Interest Revenues $2,615,061 $228,048 $343,919 $115,871
Other Revenues $98,206 $112,555 $116,033 $3,478
Transfers From Other Funds $1,273,750 $1,347,554 $1,367,533 $19,979
Appropriated Fund Balance $1,033,650 $2,149,435 $1,115,785
Total $58,777,103 $61,191,673 $67,601,395 $6,409,722

Property taxes make up $42,698,778 of the $67.6 million total, far and away the largest line.

Where the Money Goes (by Category)

Spending Category Actual FY2024 Adopted FY2025 Adopted FY2026 Change FY25–FY26
Personnel Services $27,976,345 $31,441,737 $33,203,318 $1,761,581
Operating Expenditures $24,321,820 $27,739,417 $30,511,313 $2,771,896
Capital Outlay $131,215 $99,000 $477,075 $378,075
Grants & Aides $32,218 $286,650 $1,453,042 $1,166,392
Transfers to Other Funds $4,531,849 $1,111,869 $1,356,647 $244,778
Contingency $513,000 $600,000 $87,000
Total $56,993,447 $61,191,673 $67,601,395 $6,409,722

Pay and benefits ($33,203,318) plus operating costs ($30,511,313) account for almost the entire General Fund.

Where the Money Goes (by Service)

Function Actual FY2024 Adopted FY2025 Adopted FY2026 Share of FY2026
General Government $14,644,354 $16,649,491 $16,352,758 24.19%
Public Safety $20,773,868 $23,409,310 $27,091,062 40.07%
Economic Environment $237,325 $646,999 $1,818,365 2.69%
Transportation $8,645,313 $9,847,227 $10,321,742 15.27%
Culture/Recreation $8,160,739 $9,013,777 $10,060,821 14.88%
Transfers to Other Funds $4,531,849 $1,111,869 $1,356,647 2.01%
Contingency $513,000 $600,000 0.89%
Total $56,993,448 $61,191,673 $67,601,395 100%

Public Safety, police and fire, is the biggest General Fund function, a touch over 40%.

The Five-Year Forecast

Palm Coast also published a forward-looking forecast for the General Fund stretching from actual 2024 results (2024A) out through 2031 projections (2031F). The 2026 column (2026B) matches the current budget.

2024A 2025E 2026B 2027F 2028F 2029F 2030F 2031F
Beginning Fund Balance $20,182,796 $21,731,539 $24,444,013 $22,294,578 $17,278,669 $9,142,471 ($2,426,250) ($17,769,429)
Total Revenues & Sources $58,777,104 $63,631,107 $65,451,960 $66,930,248 $68,448,299 $70,007,499 $71,609,310 $73,255,273
Total Expenditures & Uses $56,993,446 $60,918,633 $67,601,395 $71,946,156 $76,584,497 $81,576,220 $86,952,490 $92,747,631
Net Over/(Under) $1,783,657 $2,712,474 ($2,149,435) ($5,015,909) ($8,136,198) ($11,568,721) ($15,343,179) ($19,492,359)

In the 2026 budget year, the city’s revenue lines in that forecast include property taxes ($42,698,778), sales/use/fuel taxes ($4,344,751), telecommunication service tax ($3,009,154), local business tax ($502,425), permits/fees/special assessments ($2,770,155), intergovernmental revenue ($1,448,963), charges for services ($7,514,905), fines and forfeitures ($658,183), miscellaneous revenues ($793,194), interest revenue ($343,919), and transfers in from other funds ($1,367,533).

For 2026, the spending side is broken out by department as: City Council $449,077; Administration $7,776,439; Public Works $10,321,742; Financial Services $2,267,599; Community Development $7,957,150; Fire $16,002,655; Law Enforcement $11,181,587; Engineering & Stormwater $1,482,102; Parks & Recreation $10,163,044.

The big takeaway is straightforward: in the city’s own outlook, expenses climb faster than revenues. Under those assumptions, the General Fund’s beginning balance flips negative by 2030 (-$2,426,250) and the annual gap grows year after year, reaching a projected shortfall of almost $19.5 million by 2031 if nothing changes. As a share of revenue, that swing moves from a +3.0% surplus in 2024 to -26.6% by 2031.

Special Revenue Funds

Special Revenue Funds are for dollars that, by law, are boxed into specific uses. Altogether, these total $15,308,107.

Community Development Block Grant Fund

This fund is where federal Community Development Block Grant dollars are recorded.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Revenue — Intergovernmental $705,463 $756,000 $806,000 $50,000
Expenditures — Operating $685,463 $731,000 $781,000 $50,000
Expenditures — Transfers to Other Funds $20,000 $25,000 $25,000
Total $705,463 $756,000 $806,000 $50,000

Police Education Fund

This pays for police education and training, funded with a share of court fines and forfeitures.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Fines & Forfeitures $10,037 $10,000 $9,000 ($1,000)
Interest & Other $341
Appropriated Fund Balance $3,000 $3,000
Revenue Total $10,378 $10,000 $12,000 $2,000
Operating Expenditures $7,000 $9,000 $12,000 $3,000
Contingency Reserve $1,000 ($1,000)
Expenditure Total $7,000 $10,000 $12,000 $2,000

Disaster Reserve Fund

This is the city’s disaster savings account, intended to cover hurricane or other emergency costs. For 2026 there’s no budgeted revenue or spending — the fund is simply projected to hold $6,827,834.

Actual FY2024 Adopted FY2025 Adopted FY2026
Intergovernmental Revenue $4,070
Interest & Other Revenues $312,170
Revenue Total $316,240
Operating Expenditures

Special Events Fund

This tracks revenue tied to recyclable materials sales and community special events.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Charges for Services $142,625 $169,760 $161,660 ($8,100)
Interest & Other $32,126
Intergovernmental $17,291 $5,000 $5,000
Appropriated Fund Balance $16,610 ($16,610)
Revenue Total $192,042 $191,370 $166,660 ($24,710)
Operating Expenditures $148,571 $191,370 $162,443 ($28,927)
Contingency Reserve $4,217 $4,217
Expenditure Total $148,571 $191,370 $166,660 ($24,710)

Streets Improvement Fund

This fund captures fuel tax revenue and pays for the street improvement program, also drawing on a piece of state revenue sharing and roadway-related grants.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
State Revenue Sharing $878,360 $898,404 $927,123 $28,719
Local Option Fuel Tax $1,999,176 $1,999,675 $2,039,667 $39,992
Interest & Other $413,960 $50,000 $50,000
Transfers from Other Funds $72,275 $72,275
Appropriated Fund Balance $5,110,879 $6,543,430 $1,432,551
Revenue Total $3,291,496 $8,058,958 $9,632,495 $1,573,537
Operating Expenditures $3,166,253 $6,403,958 $8,252,495 $1,848,537
Capital Outlay $380,045 $1,655,000 $1,380,000 ($275,000)
Expenditure Total $3,546,298 $8,058,958 $9,632,495 $1,573,537

Old Kings Road Special Assessment Fund

This tracks special assessments paid by property owners and the related work to widen Old Kings Road from Palm Coast Parkway south to State Road 100.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Permits, Fees & Special Assessments $331,959 $323,000 $323,000
Intergovernmental $500,000 $361,939 ($138,061)
Interest & Other $84,512 $15,000 $15,000
Transfers from Other Funds $47,098 $100,000 $100,000
Appropriated Fund Balance $685,000 $433,634 ($251,366)
Revenue Total $463,569 $1,623,000 $1,233,573 ($389,427)
Operating Expenditures $26,486 $50,000 $50,000
Capital Outlay $1,250,000 $860,573 ($389,427)
Debt Service $199,979 $323,000 $323,000
Expenditure Total $226,465 $1,623,000 $1,233,573 ($389,427)

American Rescue Plan Act Fund

This fund tracked pandemic-relief dollars under the 2021 American Rescue Plan Act for water, sewer, and broadband work. The city shows no activity in 2026 because the money has already been spent.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Intergovernmental Revenue $6,956,349 $6,718,662 ($6,718,662)
Transfers to Other Funds (Expenditure) $6,956,349 $6,718,662 ($6,718,662)

State Road 100 Community Redevelopment Fund

Established after the city created the redevelopment area in June 2004, this fund tracks redevelopment revenue and related spending.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Intergovernmental $1,872,071 $1,895,205 $2,157,700 $262,495
Interest & Other $102,502 $30,000 $30,000
Transfers from Other Funds $1,005,007 $1,015,191 $1,148,644 $133,453
Appropriated Fund Balance $641,207 ($641,207)
Revenue Total $2,979,580 $3,581,603 $3,336,344 ($245,259)
Operating Expenditures $326,923 $690,271 $1,039,340 $349,069
Debt Service $945,614 $844,539 $852,145 $7,606
Grants & Aides $277,780
Transfers to Other Funds $1,453,679 $2,046,793 $1,444,859 ($601,934)
Expenditure Total $3,003,996 $3,581,603 $3,336,344 ($245,259)

Neighborhood Stabilization Fund

This fund tracks federal grant dollars used for housing programs.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Appropriated Fund Balance (Revenue) $121,035 $121,035
Operating Expenditures $121,035 $121,035

Capital Funds

Capital funds pay for large construction and expansion projects. Combined, they total $100,271,658.

Capital Projects Fund

This is the city’s main capital project account.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Small County Surtax $5,228,758 $5,082,858 $5,318,571 $235,713
Intergovernmental $140,000 $140,000
Interest & Other $1,064,956 $300,000 $250,000 ($50,000)
Transfers from Other Funds $2,650,000 $7,256,064 $10,716,260 $3,460,196
Appropriated Fund Balance $6,444,021 $7,273,145 $829,124
Revenue Total $8,943,714 $19,082,943 $23,697,976 $4,615,033
Operating Expenditures $38,475 $75,000 $75,000
Capital Outlay $6,654,314 $18,197,999 $18,671,128 $473,129
Transfers to Other Funds $338,644 $809,944 $4,951,848 $4,141,904
Contingency Reserve $75,000 ($75,000)
Expenditure Total $7,031,433 $19,082,943 $23,697,976 $4,615,033

Recreation Impact Fee Fund

Supported by recreation impact fees, this fund can buy park land and build parks, but it can’t pay for day-to-day operations. It used to be called the Park Impact Fee Fund.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Permits, Fees & Assessments $3,540,038 $2,722,161 $4,356,047 $1,633,886
Intergovernmental $858,696 $979,698 $1,201,698 $222,000
Interest & Other $76,991
Transfers from Other Funds $1,532,564 $860,184 $3,514,314 $2,654,130
Appropriated Fund Balance $98,603 $219,326 $120,723
Revenue Total $6,008,289 $4,660,646 $9,291,385 $4,630,739
Operating Expenditures $23,331 $50,000 $2,500 ($47,500)
Capital Outlay $4,229,368 $2,628,471 $9,067,060 $6,438,589
Transfers to Other Funds $1,982,175 $221,825 ($1,760,350)
Expenditure Total $4,252,699 $4,660,646 $9,291,385 $4,630,739

Fire Impact Fee Fund

Fire impact fees can pay for land, stations, or added equipment, but not operations, and not replacing existing facilities or equipment.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Permits, Fees & Special Assessments $1,061,865 $784,386 $1,181,116 $396,730
Intergovernmental $5,000,000 ($5,000,000)
Interest & Other $261,369 $50,000 $50,000
Transfers from Other Funds $4,327,878 $4,087,420 $2,162,958 ($1,924,462)
Appropriated Fund Balance $6,258,194 $8,932,526 $2,674,332
Revenue Total $5,651,112 $16,180,000 $12,326,600 ($3,853,400)
Operating Expenditures $30,000 ($30,000)
Capital Outlay $1,473,569 $16,150,000 $12,326,600 ($3,823,400)
Expenditure Total $1,473,569 $16,180,000 $12,326,600 ($3,853,400)

Town Center Impact Fee Fund

Impact fees reserved for expanding the Palm Coast Town Center.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Transfers from Other Funds $167,525 $100,000 $100,000
Interest & Other $45,555 $5,000 $5,000
Appropriated Fund Balance $795,000 $555,319 ($239,681)
Revenue Total $213,080 $900,000 $660,319 ($239,681)
Capital Outlay $900,000 $660,319 ($239,681)

Transportation Impact Fee Fund

Transportation impact fees can expand capacity, but they can’t pay for routine maintenance or repairs. Prior to October 1, 2004, Flagler County handled these fees.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Permits, Fees & Assessments $6,539,055 $3,956,410 $8,738,311 $4,781,901
Intergovernmental $3,368,653 $29,736,285 $36,365,917 $6,629,632
Interest & Other $778,931 $150,000 $500,000 $350,000
Appropriated Fund Balance $8,088,140 $8,568,875 $480,735
Revenue Total $10,686,639 $41,930,835 $54,173,103 $12,242,268
Operating Expenditures $96,590 $1,609,889 $1,609,889
Transfers to Other Funds $214,623 $200,000 $200,000
Capital Outlay $13,948,425 $41,730,835 $52,363,214 $10,632,379
Expenditure Total $14,259,638 $41,930,835 $54,173,103 $12,242,268

Development Special Projects Fund

This fund reflects developer contributions set aside for specific needs such as traffic signals, street lighting, and sidewalks.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Interest & Other $238,709
Appropriated Fund Balance $50,000 $122,275 $72,275
Revenue Total $238,709 $50,000 $122,275 $72,275
Operating Expenditures $3,595 $50,000 $50,000
Transfers to Other Funds $72,275 $72,275
Expenditure Total $3,595 $50,000 $122,275 $72,275

Enterprise Funds

Enterprise Funds are fee-based operations and, in Palm Coast, they make up the overwhelming majority of the budget: $482,460,031.

Water/Wastewater Utility Fund

This is the city’s water and sewer utility, serving city residents and some nearby county areas.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Charges for Services — Water $38,478,744 $39,488,429 $49,554,483 $10,066,054
Charges for Services — Sewer $25,209,602 $25,808,676 $32,697,801 $6,889,125
Charges for Services — Other $1,419,488 $1,697,158 $1,511,840 ($185,318)
Interest & Other $2,611,577 $292,292 $509,004 $216,712
Appropriated Fund Balance $4,044,229 $3,941,192 ($103,037)
Revenue Total $67,719,411 $71,330,784 $88,214,320 $16,883,536
Personnel Services $14,138,558 $16,689,968 $16,614,784 ($75,184)
Operating Expenses $18,654,087 $24,251,701 $22,349,901 ($1,901,800)
Capital Outlay $3,490,493 $3,089,000 $2,491,938 ($597,062)
Debt Service $12,032,725 $12,994,410 $28,233,047 $15,238,637
Grants $10,000 $10,000 $10,000
Transfers to Other Funds $12,189,658 $14,295,705 $18,514,650 $4,218,945
Expense Total $60,515,521 $71,330,784 $88,214,320 $16,883,536

Water/Wastewater Utility Capital Projects Fund

This is where the budget spikes hardest. It logs impact fees, renewal and replacement transfers, and bond proceeds tied to major utility construction, and it rises sharply because of a sizable bond issue.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Water Impact Fees $10,712,532 $7,030,357 $7,784,169 $753,812
Wastewater Impact Fees $11,687,690 $7,241,198 $7,777,603 $536,405
Intergovernmental $1,157,746 $10,000,000 $9,363,000 ($637,000)
Interest & Other $2,203,865 $599,630 $327,242 ($272,388)
Transfers from Other Funds $11,134,893 $15,663,498 $14,744,567 ($918,931)
Debt Proceeds $8,450,000 $286,394,000 $277,944,000
Appropriated Fund Balance $34,853,336 ($34,853,336)
Revenue Total $36,896,726 $83,838,019 $326,390,581 $242,552,562
Personnel Services $1,199,511 $1,199,511
Operating Expenses $1,340,166 $1,695,616 $3,044,347 $1,348,731
Capital Outlay $35,808,798 $79,492,403 $119,729,116 $40,236,713
Transfers to Other Funds $2,650,000 $5,000,000 $2,350,000
Contingency Reserve $197,417,607 $197,417,607
Expense Total $37,148,964 $83,838,019 $326,390,581 $242,552,562

The $286,394,000 in bond proceeds is what drives the projected 530% balance increase. That borrowing is tied to Water Treatment Plant #3 and expansions at Water Treatment Plant #1 and Wastewater Treatment Plant #1. A large portion, $197,417,607, is parked in contingency reserve until construction spending ramps up.

Collection and Sanitation Fund

This fund covers the city’s contracted solid waste service. The current single-family residential monthly rate is $34.37.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Charges for Services $17,051,794 $18,613,090 $19,668,024 $1,054,934
Miscellaneous Revenues $113,620 $33,051 $30,000 ($3,051)
Revenue Total $17,165,414 $18,646,141 $19,698,024 $1,051,883
Personnel Services $177,132 $238,439 $315,014 $76,575
Operating Expenses $16,430,021 $18,407,702 $18,914,448 $506,746
Contingency Reserve $468,562 $468,562
Expense Total $16,607,153 $18,646,141 $19,698,024 $1,051,883

Stormwater Management Fund

This fund pays for stormwater system operations, renewal and replacement work, and major capital upgrades.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Ad Valorem Taxes $527,724 $529,222 $530,721 $1,499
Charges for Services $19,527,234 $21,736,563 $23,977,931 $2,241,368
Intergovernmental $916,882 $1,796,350 ($1,796,350)
Miscellaneous Revenues $600,000 $1,606,799 $503,262 ($96,738)
Debt Proceeds $17,270,000 ($17,270,000)
Transfers from Other Funds $1,838,541 $6,128,471 ($1,838,541)
Appropriated Fund Balance $17,789,707 $3,355,208 $14,434,499
Revenue Total $28,707,110 $47,125,884 $42,801,621 ($4,324,263)
Personnel Services $4,816,607 $7,089,574 $7,230,410 $140,836
Operating Expenses $8,917,875 $6,222,917 $9,125,763 $207,888
Capital Outlay $24,986,442 $9,899,509 $20,889,116 ($4,097,326)
Debt Service $3,285,501 $1,500,112 $2,896,197 ($389,304)
Transfers to Other Funds $2,846,492 $3,614,921 $2,660,135 ($186,357)
Expense Total $26,054,066 $47,125,884 $42,801,621 ($4,324,263)

Building Permits Fund

Created in 2010, this fund exists so permit revenue is spent only on the building permits and inspection division.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Permits, Fees & Assessments $3,161,237 $3,879,201 $3,738,532 ($140,669)
Interest & Other $124,131 $40,722 $40,722
Appropriated Fund Balance $300,000 ($300,000)
Revenue Total $3,285,368 $4,219,923 $3,779,254 ($440,669)
Personnel Services $2,296,866 $3,009,587 $2,834,320 ($175,267)
Operating Expenses $799,442 $1,038,907 $944,934 ($93,973)
Transfers to Other Funds $151,465 $171,429 ($171,429)
Expense Total $3,247,773 $4,219,923 $3,779,254 ($440,669)

Information Technology Enterprise Fund

This fund records revenue and expenses tied to cell towers and the city’s fiber network.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Charges for Services $798,394 $839,054 $840,197 $1,143
Miscellaneous Revenues $189,627 $10,000 $61,034 $51,034
Transfers from Other Funds $325,000 $325,000
Appropriated Fund Balance $133,769 $350,000 $216,231
Revenue Total $988,021 $982,823 $1,576,231 $593,408
Personnel Services $210,392 $228,915 $201,482 ($27,433)
Operating Expenses $392,624 $429,767 $425,244 ($4,523)
Capital Outlay $252,583 $300,000 $925,000 $625,000
Transfers to Other Funds $25,083 $24,141 $24,505 $364
Expense Total $880,682 $982,823 $1,576,231 $593,408

Internal Service Funds

Internal Service Funds are support operations that bill other departments. Together, they total $30,803,136.

Self-Insured Health Fund

This pools employer and employee premium payments to cover employee health benefits.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Interest & Other $934,382 $70,000 $70,000
Non-Revenues $7,950,045 $9,187,503 $10,397,183 $1,209,680
Revenue Total $8,884,427 $9,257,503 $10,467,183 $1,209,680
Personnel Services $7,806,838 $7,839,503 $8,779,183 $939,680
Operating Expenses $1,215,521 $1,418,000 $1,688,000 $270,000
Expense Total $9,022,359 $9,257,503 $10,467,183 $1,209,680

Fleet Management Fund

This fund maintains the city fleet and builds savings for replacements.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Charges for Services $2,936,252 $3,876,333 $3,823,661 ($52,672)
Interest & Other $1,699,303 $602,300 $449,133 ($153,167)
Transfers from Other Funds $1,202,428 $490,172 $102,223 ($387,949)
Non-Revenues $5,943,254 $6,490,332 $6,289,746 ($200,586)
Revenue Total $11,781,237 $11,459,137 $10,664,763 ($794,374)
Personnel Services $1,111,243 $1,413,574 $1,481,856 $68,282
Operating Expenses $2,467,279 $3,047,316 $3,007,201 ($40,115)
Capital Outlay $7,014,273 $4,089,008 $4,755,968 $666,960
Transfers to Other Funds $3,299
Reserve $2,909,239 $1,419,738 ($1,489,501)
Expense Total $10,596,094 $11,459,137 $10,664,763 ($794,374)

Emergency Communications Fund

Set up in 2016, this fund is meant to protect future funding for emergency communications.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Interest & Other $57,873 $10,000 $15,000 $5,000
Non-Revenues $373,624 $478,827 $429,849 ($48,978)
Revenue Total $431,497 $488,827 $444,849 ($43,978)
Operating Expenses $377,040 $305,438 $304,296 ($1,142)
Reserve $183,389 $140,553 ($42,836)
Expense Total $377,040 $488,827 $444,849 ($43,978)

Information Technology Operations Fund

This covers IT support provided to other city departments.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Internal Allocation $5,497,607 $6,249,832 $6,434,670 $184,838
Intergovernmental $70,500 $70,500
Interest & Other $137,404 $39,000 $39,001 $1
Transfers from Other Funds $59,287 $145,326 $117,970 ($27,356)
Appropriated Fund Balance $534,553 $290,999 ($243,554)
Revenue Total $5,694,298 $6,968,711 $6,953,140 ($15,571)
Personnel Services $2,368,320 $2,760,999 $2,798,966 $37,967
Operating Expenses $2,632,368 $3,901,323 $4,064,174 $162,851
Capital Outlay $87,380 $145,678 $10,000 ($135,678)
Contingency Reserve $160,711 $80,000 ($80,711)
Expense Total $5,088,068 $6,968,711 $6,953,140 ($15,571)

Facilities Maintenance Fund

Also created in 2016, this fund pays for maintenance services across city facilities.

Actual FY2024 Adopted FY2025 Adopted FY2026 Change
Charges for Services $2,163,986 $2,094,603 $1,984,562 ($110,041)
Interest & Other $99,106 $25,000 $25,000
Appropriated Fund Balance $57,641 $263,639 $205,998
Revenue Total $2,263,092 $2,177,244 $2,273,201 $95,957
Personnel Services $517,021 $574,509 $665,466 $90,957
Operating Expenses $1,444,502 $1,499,995 $1,567,735 $67,740
Transfers to Other Funds $29,331 $21,740 ($21,740)
Contingency Reserve $81,000 $40,000 ($41,000)
Expense Total $1,990,854 $2,177,244 $2,273,201 $95,957

The Bottom Line

Palm Coast’s current budget is utility-heavy. Nearly 70 cents of every dollar in the $696,444,327 total runs through Enterprise Funds, and the major driver is the water and sewer construction push funded by $286,394,000 in new borrowing. Meanwhile, the tax-supported General Fund, the portion most closely tied to property tax bills, represents 10% of the total at $67,601,395, with Public Safety as its largest single expense.

The city’s longer-range outlook also sets up the next debate: projected General Fund spending grows faster than projected revenues. If those trends aren’t altered, the city’s own forecast shows the General Fund balance dipping below zero by 2030. That’s the context as officials begin the early work of shaping next year’s budget.

Disclaimer: This article relies on public records. All figures come from the City of Palm Coast’s official budget document posted on the city’s website. Any deeper or more detailed budget information would have to be requested through a public records (FOIA) request filed with the city.

Another budget series for Palm Coast will be published when the budget hearings have been completed, outlining the budget for the fiscal year 2026-2027.

The post Follow the Money: A Fund-by-Fund Look at Palm Coast’s $696 Million Budget first appeared on Flagler County Buzz.