(Ch)eatonville Independent
Civic Review
    Before the meeting Agenda preview · Town Council

    August 11, 2026 Town Council Budget Workshop — Agenda Breakdown

    This is the first of the Town's budget workshops for the fiscal year starting October 1. The packet includes five years of budget-versus-actual numbers, and several accounts are already running far above or far below what was budgeted.

    The short version — The Town budgeted $6.73 million in General Fund spending this year and has recorded $6.37 million spent with two months still to go. Several individual accounts are already many times over their budgets, and the packet does not explain why.
    When
    Aug 11 2026
    5:30 PM · Denton Johnson Center · 400 Ruffel St, Eatonville, FL 32751
    Your window
    No comment period posted
    Workshop · open to the public
    Topics
    Town CouncilBudgetCRATIFFinancials
    Overview

    At a glance: this year's budget versus what was actually spent

    What it is. The packet contains a "Budget Trend Analysis & FY2026-27 Forecast" workbook. It compares what the Town budgeted against what it actually spent, for every account, from FY2022 through FY2026. The underlying numbers come from a Comparative Budgeted and Actual Report dated July 23, 2026.

    Here is the General Fund — the account that pays for police, parks, the clerk's office, and most day-to-day Town services.

    FY2026 Budget Actual so far
    Revenue coming in $6,554,777 $4,278,582
    Spending going out $6,730,365 $6,370,576

    Read that carefully. The "actual" figures are year-to-date as of July 23. The Town's fiscal year does not end until September 30, so these are ten-month numbers, not full-year numbers. Spending is already at 95% of the full-year budget with two months left. Revenue is at 65%.

    Some of that gap is ordinary timing — two more months of utility taxes, franchise fees and state shared revenue are still to come. But property tax, the Town's single largest source, is already 94% collected ($2,608,065 of the $2,771,023 budgeted), so it cannot close much of what is missing. Two other lines account for more than half the gap on their own:

    • $990,000 in Federal Grants is budgeted for this year. The amount received so far is $0.
    • $200,000 is budgeted as a transfer from the Town's reserve savings, and the actual column shows $0. The same line has been budgeted every year since FY2022 — about $2 million in all — and shows $0 in every one of those years. So does every other "balance forward" line in every other fund. That may mean the money was never moved, or it may simply be how this report treats a line that appropriates savings the Town already holds. The packet does not say which, and it is a fair thing to ask.

    Worth watching. The budget shows a planned shortfall of $175,588 this year. If that $200,000 is not actually available to spend, the gap would be closer to $375,000. If the federal grant also does not arrive, it is larger still. That context matters for the property tax discussion later in the same meeting.

    Item II

    How to read the Town's account numbers

    What it is. The first working item is a walk-through of the Town's chart of accounts — the numbering system behind every line in the budget. It sounds dry. It is actually the key that lets any resident check the Town's numbers without help.

    Every spending account number reads the same way:

    Segment 001 0521 521 4000
    What it means Fund Department Department What it pays for

    The funds are separate pots of money that cannot be freely mixed:

    Code Fund
    001 General Fund — everyday Town operations
    300 Capital Improvements — big construction projects
    303 CRA — the Community Redevelopment Agency
    400 Water & Sewer
    401 Refuse (garbage collection)
    402 Stormwater

    The departments are the middle two segments:

    Code Department
    511 Legislative — Mayor, Council, Town Clerk
    512 Executive / Administration
    513 Finance
    514 Legal Counsel
    515 Planning & Community Development (and CRA admin in Fund 303)
    517 Debt Service
    521 Police
    522 Fire (contracted)
    534 Refuse
    536 Water & Sewer
    538 Stormwater
    541 Public Works
    550 Post Office
    560 Summer Food
    572 Recreation
    574 Special Events

    The last four digits say what the money buys. The ones that come up most: 1200 regular wages · 2100 payroll taxes · 2300 health insurance · 3100 professional services · 3200 accounting and auditing · 3400 contractual services · 4000 travel · 4500 insurance · 5210 operating supplies · 5800 contingency · 5900 miscellaneous · anything starting with 6 is capital, meaning equipment, vehicles, or construction.

    Money coming in is numbered differently. Revenue accounts have three segments rather than four — the fund plus a revenue source code, as in 001-331-9000 for federal grants — and the packet lists them by description in its revenue tables.

    Worth watching. With that key, 001-0521-521-4000 decodes as General Fund, Police Department, Travel & Per Diem — budgeted at $2,000, with $3,590 spent. Every spending account in the sections below can be looked up the same way in the packet.

    Item III Flagged

    Accounts already far over their budgets

    What it is. With two months left in the fiscal year, a number of accounts have already run well above what was budgeted for them. These are the largest, measured by how many times over budget they already are.

    Account Department What it pays for Budget Spent so far
    001-0511-511-3410 Legislative Town payment to the CRA $230,000 $1,789,254
    001-0511-511-5900 Legislative Miscellaneous $200 $363,600
    001-0512-512-3400 Exec / Admin Contractual services $5,000 $77,680
    001-0513-513-3100 Finance Professional services $5,000 $63,718
    400-0536-536-3400 Water & Sewer Contractual services $50,000 $685,082
    303-0515-515-5900 CRA Miscellaneous $7,500 $293,160

    The payment to the CRA is the largest single gap. TIF, or tax increment financing, is the arrangement where a share of the property tax collected inside the CRA district gets passed to the CRA instead of staying with the Town and County. The Town budgeted $230,000 for that payment this year. The packet records $1,789,254 as actually paid.

    That figure is not a typo in one place. It appears as a Town expense on page 17 of the packet and again as CRA revenue on page 24 — the same number on both sides of the same transaction.

    For scale: the Town's actual payment was $217,971 in FY2023, $219,237 in FY2024, and $218,017 in FY2025. This year's figure is roughly eight times any of those.

    The Town's adopted CRA plan describes a payment formula negotiated with Orange County. Section 3.9.4 of the 2025 CRA Plan Update says that formula "caps the total annual increment contribution to $300,000 through 2022, increasing to $350,000 through 2027." The table printed with that section lists $350,000 a year for 2025, 2026 and 2027; the plan's Appendix C lists $350,500 for the same three years, a difference the plan never explains.

    Either way, the cap is on the total reaching the CRA, not on the Town's payment by itself. In each of the last four completed years, the CRA's own share of the increment plus the Town's payment came to exactly $350,500 — roughly $132,000 from the CRA's increment and roughly $218,000 from the Town. This year the Town's line alone is $1,789,254.

    The plan also says that extending it past its 2027 sunset would require a new formula and an amendment to the interlocal agreement with Orange County. Whether that agreement has been amended is not answerable from this packet. Cheatonville has not seen a document explaining the $1,789,254 figure, and the packet does not contain one.

    On the two "miscellaneous" lines. A miscellaneous account is meant to be a small catch-all. The Town's Legislative miscellaneous account was budgeted at $200 and shows $363,600 spent. The CRA's was budgeted at $7,500 and shows $293,160. Whatever those payments were for, they are not miscellaneous at that size, and the packet does not say what they bought.

    Worth watching. There are ordinary explanations for large swings like these — a one-time settlement, a year-end accounting correction, a payment recorded to a general account before being sorted to a specific one. None of those explanations appear in this packet. This is the meeting built to walk through exactly these figures.

    Fair questions for the board
    • What drove the $1,789,254 recorded as paid to the CRA this year against a $230,000 budget, and what document authorizes it?
    • Finance professional services was budgeted at $5,000 and spent $63,718. What service was that, and why was it not budgeted closer to its real cost?
    • Should any of these accounts be re-budgeted at realistic amounts for FY2027, rather than carrying the same low figures forward?
    Item III Flagged

    Money spent against accounts that had no budget

    What it is. Beyond accounts that went over budget, a number of accounts had no budget at all and still show money spent against them.

    In the General Fund most of these are small: Public Works building maintenance ($13,343), Post Office contractual services ($2,204), a Police miscellaneous line ($4,970). One is not. A JAG police vehicle purchase (001-0521-521-6411) carries no budget this year and $46,998 spent, after a $50,000 budget last year.

    In Water & Sewer they are not small at all. Four project accounts — the numbers ending 3102, 3103, 3104 and 3106 — carry $0 in budget and about $932,000 in recorded spending between them. Three of the four are labeled for state revolving fund work, meaning low-interest state loans for water and sewer projects. Across the fund's professional and contractual service accounts, Water & Sewer budgeted roughly $956,000 and has about $2 million recorded against them — nearly half of that in lines carrying no budget at all.

    Some of this is likely routine. Councils regularly vote during the year to move money from one account to another as needs change, and state revolving fund projects are often paid out and reimbursed on a schedule that does not line up neatly with a budget line. Those are normal, legitimate mechanics.

    The difficulty is that this packet does not show when any money moved. It shows a budget column and an actual column, with nothing in between. A resident reading it cannot tell which of these figures reflects a Council-approved transfer and which does not.

    A related pattern: the same work, two different accounts. Several departments barely touched their professional services budget while running well over on contractual services:

    Department Professional services (3100) Contractual services (3400)
    Planning (515) $35,500 budgeted · $228 spent $115,000 budgeted · $199,895 spent
    Exec / Admin (512) $32,312 budgeted · $5,737 spent $5,000 budgeted · $77,680 spent

    That pattern is consistent with work being budgeted under one account and paid from another — a bookkeeping question more than a spending one.

    Worth watching. Finance does not follow that pattern. Its contractual services account came in under budget, so there is no offsetting account to explain its $58,718 professional services overage. That one appears to be a real, standalone gap.

    Fair questions for the board
    • Where can residents see the record of budget amendments and transfers made during the year?
    • In Planning, professional services was budgeted at $35,500 with $228 spent, while contractual services ran $84,895 over. Is that the same work recorded under a different account?
    • Roughly $932,000 in Water & Sewer project costs was recorded against accounts with no budget. Are those grant- or loan-funded, and where is that shown?
    Item III

    Where next year's forecast stops following its own formula

    What it is. The workbook includes a forecast column for FY2027 and FY2028. Its own notes set out the method: each account's FY2027 forecast is its FY2026 budget increased by that account's average growth rate, capped at 15%. Spending is never an input. The notes also flag a limitation directly, stating that one-time items follow the same formula and "should be reviewed manually."

    On most accounts the formula does exactly that. The Town's TIF payment, budgeted at $230,000, forecasts to $232,136. Exec/Admin professional services, budgeted at $32,312, forecasts to $36,351.

    Why it matters. Two of the accounts flagged above do not follow it. Finance professional services was budgeted at $5,000 and spent $63,718. The stated formula would forecast $5,750. The workbook instead shows $65,000 for FY2027, and the same again for FY2028 — close to what was spent, not to what was budgeted. Exec/Admin contractual services is the same shape: $5,000 budgeted, $77,680 spent, and $51,227 forecast for each of the next two years, about ten times its budget.

    Worth watching. The contingency account runs the other way. The Town's cushion for unexpected costs is budgeted at $163,433 this year, and the stated formula would carry it forward at roughly $172,000. The workbook forecasts it to $0. Unless that changes before adoption, the Town would enter FY2027 with no contingency line — the year before the additional homestead exemption is forecast to reduce revenue. The packet does not say how any of these figures were set.

    Fair questions for the board
    • Several FY2027 forecasts do not match the formula the workbook describes. What were those figures based on?
    • The contingency account forecasts to $0 for FY2027. Is that intentional?
    Item IV Flagged

    Setting the property tax rate for FY 2026-2027

    What it is. This item covers the property tax rate — the millage — for the year beginning October 1, 2026. The rate is set through a separate public hearing process later in the fall; this workshop is where the groundwork gets laid.

    The pressure the Town is describing. The workbook builds a separate FY2028 forecast column labeled for an additional homestead exemption, with a note that the Town expects roughly $151,000 in lost revenue if it takes effect. The packet heads that column "Homestead Nov Bill," so this is a measure the Town is planning around, not one already in force. A homestead exemption reduces the taxable value of an owner-occupied home, which lowers the bill for the homeowner and the revenue for the Town.

    That comes on top of a General Fund that has budgeted a shortfall every year on record: $25,000 in FY2022, $25,000 in FY2023, $18,440 in FY2024, $146,755 in FY2025, and $175,588 in FY2026.

    Where there may be room that does not touch services. The largest departments — Police, Fire, Public Works — are also the hardest to cut without residents feeling it. The accounts with the most obvious slack are elsewhere:

    • Insurance (001-0512-512-4500) has gone from $196,200 budgeted in FY2024 to $430,417 in FY2026, more than doubling in two years. It is the single largest fast-growing account that could potentially be reduced through competitive bidding rather than service cuts.
    • Budget authority sitting unused this year. Exec/Admin professional services has used 18% of its budget; road materials and supplies has used 11% ($4,523 of $40,000). Both accounts have been spent in full in other years, so the useful question is which figure reflects the real need. Right-sizing them does not save cash directly, but it makes the budget an accurate document.

    Worth watching. If the additional homestead exemption takes effect, the Town's own forecast puts the loss at about $151,000 — and it would land on top of a gap that already exists. Part of that gap is masked by the $200,000 reserve line described at the top of this page, which has been budgeted as revenue for five straight years with nothing recorded against it.

    Fair questions for the board
    • What is the proposed millage rate, and how does it compare to the current rate and to the rolled-back rate — the rate that would bring in about the same property-tax revenue as this year?
    • Before adjusting the rate, has the Town reviewed the accounts running well over or well under their own budgets?
    • Has the Town competitively bid its insurance recently, given the budgeted amount has more than doubled since FY2024?
    Background

    Also in the packet, worth keeping an eye on

    Federal grants. 001-331-9000 is budgeted at $990,000 for FY2026, after four years budgeted at $10,000 or $30,000. Nothing has been received. This may be an awarded grant not yet drawn down, or a placeholder. It is a large enough assumption to be worth a plain question.

    Water & Sewer administrative expenses. 400-0536-536-3500 went from $3,500 budgeted last year to $100,000 this year, with $0 spent. Unlike most items on this page, this is budget authority sitting unused rather than money already gone.

    A likely typo. 400-0536-536-3410, the Town's Altamonte Springs contractual services account, was budgeted at $2,000 for FY2025 — against $318,512 actually spent that year. The same line was budgeted at $300,000 to $309,000 in every other year on record, and is back to $309,000 for FY2026. Not a spending problem, but the kind of error that makes the rest of the document harder to trust.

    Fund 300, capital improvements. Three projects budgeted last year show $0 for FY2026: community policing ($1,000,000), a technology hub ($2,500,000), and East Kennedy streetscape ($3,000,000). Separately, every account in Fund 300 shows $0 in actual spending in every year displayed, including water system hardening ($5,986,105) and affordable housing ($2,000,000).

    This packet does not give enough information to say what that means. Capital funds are commonly reported differently from operating funds, and a $0 actual column across an entire fund more likely reflects how this particular report is built than a claim that nothing happened. Whether those three projects were completed, delayed, or dropped is not answerable from this document.

    How to participate

    There is no posted comment period — but the record is still open to you.

    The posted agenda for this workshop does not include a citizen participation item. The meeting is open to the public, and you can email the Town Clerk ahead of time to ask that a comment be read into the record. The property tax rate itself is set at separate public hearings in the fall, and those do take public comment.

    When
    Aug 11 2026 · 5:30 PM
    Where
    Denton Johnson Center · 400 Ruffel St, Eatonville, FL 32751

    A budget workshop is where the numbers are explained before they are adopted. Even attending and listening puts a resident in the room for the explanation.