Police $25,000.00 $25,000.00 N/A
Parks & Community Services $4,640.00 $58,165.00 $58,165.00 1,153.6% Public Works $187,500.00 $1,290,100.00 $1,290,100.00 588.1% Capital Improvements $332,530.00 $1,982,000.00 $1,982,000.00 496% Non-Departmental $126,540.00 $432,800.00 $432,800.00 242% Total Revenue from use of Money: $723,860.00 $4,212,865.00 $4,212,865.00 482% Misc Revenue
Administration $3,361,020.00 $3,976,600.00 $3,976,600.00 18.3% Finance $22,000.00 $35,000.00 $35,000.00 59.1%
Community Development $489,100.00 $155,100.00 $155,100.00 -68.3% Police $1,301,000.00 $1,133,229.00 $841,700.00 -12.9%
Fire $2,300.00 $25,200.00 $26,700.00 995.7%
Parks & Community Services $424,000.00 $521,500.00 $521,500.00 23% Public Works $30,000.00 $206,280.00 $206,280.00 587.6%
Capital Improvements $3,410,200.00 $3,520,000.00 $3,520,000.00 3.2% Utilities & Engineering $207,500.00 $409,000.00 $409,000.00 97.1% Non-Departmental $10,800.00 $32,800.00 $32,800.00 203.7% Total Misc Revenue: $9,257,920.00 $10,014,709.00 $9,724,680.00 8.2% Rents and Leases
Administration $172,770.00 $195,000.00 $195,000.00 12.9% Community Development $3,844.00 $0.00 $0.00 -100%
Parks & Community Services $142,960.00 $432,960.00 $437,460.00 202.9% Public Works $851,482.00 $40,000.00 $40,000.00 -95.3%
Capital Improvements $19,496.00 $0.00 $0.00 -100%
Utilities & Engineering $0.00 $167,200.00 $167,200.00 N/A Non-Departmental -$23,371.00 $154,780.00 $156,780.00 -762.3% Total Rents and Leases: $1,167,181.00 $989,940.00 $996,440.00 -15.2% Other Taxes and Special Assessments
Administration $1,250,000.00 $780,000.00 $825,000.00 -37.6% Finance $740,000.00 $810,000.00 $815,000.00 9.5%
Community Development $105,000.00 $110,000.00 $110,000.00 4.8% Fire $10,000.00 $11,500.00 $12,050.00 15%
Parks & Community Services $1,038,707.00 $1,243,097.00 $1,243,097.00 19.7% Capital Improvements $50,000.00 $0.00 $0.00 -100%
Non-Departmental $208,000.00 $234,500.00 $234,500.00 12.7% Total Other Taxes and SpecialAssessments: $3,401,707.00 $3,189,097.00 $3,239,647.00 -6.3% Fees
Administration $6,000.00 $12,000.00 $12,000.00 100%
Community Development $565,300.00 $844,100.00 $844,100.00 49.3% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Police $59,600.00 $47,400.00 $47,400.00 -20.5%
Fire $260,000.00 $271,000.00 $301,000.00 4.2%
Parks & Community Services $280,000.00 $232,000.00 $235,000.00 -17.1% Public Works $9,604,395.00 $10,300,000.00 $10,700,000.00 7.2% Utilities & Engineering $19,284,750.00 $26,640,000.00 $28,155,000.00 38.1% Total Fees: $30,060,045.00 $38,346,500.00 $40,294,500.00 27.6% Impact Fees
Capital Improvements $4,138,000.00 $6,230,000.00 $6,230,000.00 50.6% Total Impact Fees: $4,138,000.00 $6,230,000.00 $6,230,000.00 50.6% Intrafund Transfers
Administration -$4,726.00 -$4,981.00 -$5,248.00 5.4%
Community Development $145,647.00 $183,195.00 $187,635.00 25.8% Police -$28,967.00 $219,471.00 -$32,164.00 -857.7%
Fire -$25,117.00 -$26,471.00 -$27,888.00 5.4%
Parks & Community Services -$35,444.00 -$37,354.00 -$39,354.00 5.4% Public Works -$129,171.00 -$136,137.00 -$143,424.00 5.4% Capital Improvements $4,209,758.00 $4,300,969.00 $4,361,838.00 2.2% Utilities & Engineering -$3,888,288.00 -$3,951,517.00 -$3,999,781.00 1.6% Non-Departmental $1,346,000.00 $886,494.00 $1,142,898.00 -34.1% Total Intrafund Transfers: $1,589,692.00 $1,433,669.00 $1,444,512.00 -9.8% Total Revenue Source: $88,614,535.00 $124,916,699.00 $128,321,406.00 41% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Revenue by Department
Projected 2026 Revenue byDepartment Projected 2027 Revenue byDepartment Non-Dep…Non-Dep…Non-Dep…
Utilities &Utilities &EngineeringEngineering(18.7%)(18.7%) Utilities &Engineering(18.7%)Measure HMeasure HOperationsOperations(14.8%)(14.8%) Measure HOperations(14.8%)
Capita…Capita…Capita…
Publi…Publi…Publi…
Administ…Administ…Administ…
CommunityCommunityDevelopmentDevelopment(3.5%)(3.5%)
CommunityDevelopment(3.5%)
Non-Dep…Non-Dep…Non-Dep…
Utilities &Utilities &EngineeringEngineering(19.3%)(19.3%) Utilities &Engineering(19.3%)
Measure HMeasure HOperationsOperations(14.4%)(14.4%)
Measure HOperations(14.4%)
Capit…Capit…Capit…
Publi…Publi…Publi…
Administ…Administ…Administ…
CommunityCommunityDevelopmentDevelopment(3.4%)(3.4%)
CommunityDevelopment(3.4%)
Budgeted and Historical Revenue by Department
Millions
Grey background indicates budgeted figures.
Fire Finance PoliceParks & Community Services Community Development AdministrationPublic Works Capital Improvements Measure H OperationsUtilities & Engineering Non-Departmental FY2023
FY2024
FY2025
FY2026
FY20270
25 50
75 100
125
150
City of Hanford | Budget Book 2026, 2027
Revenue
Administration
Airport Operations
Misc Revenue $200,600.00 $200,600.00 $200,600.00 0%
Rents and Leases $172,770.00 $195,000.00 $195,000.00 12.9% Intrafund Transfers -$4,726.00 -$4,981.00 -$5,248.00 5.4% Total Airport Operations: $368,644.00 $390,619.00 $390,352.00 6% Human Resources
Fees $6,000.00 $12,000.00 $12,000.00 100%
Total Human Resources: $6,000.00 $12,000.00 $12,000.00 100% Liability Insurance
Misc Revenue $0.00 $500,000.00 $500,000.00 N/A
Total Liability Insurance: $0.00 $500,000.00 $500,000.00 N/A Cannabis Oper
Licenses and Permits $96,000.00 $96,000.00 $96,000.00 0% Other Taxes and Special Assessments $1,250,000.00 $780,000.00 $825,000.00 -37.6% Total Cannabis Oper: $1,346,000.00 $876,000.00 $921,000.00 -34.9% Airport Operations Fund
Revenue from use of Money $1,200.00 $7,500.00 $7,500.00 525% Total Airport Operations Fund: $1,200.00 $7,500.00 $7,500.00 525% Medical Fund
Revenue from use of Money $3,300.00 $44,000.00 $44,000.00 1,233.3% Misc Revenue $3,160,420.00 $3,276,000.00 $3,276,000.00 3.7% Total Medical Fund: $3,163,720.00 $3,320,000.00 $3,320,000.00 4.9% Liability Insurance Fund
Revenue from use of Money $10,400.00 $58,000.00 $58,000.00 457.7% Total Liability Insurance Fund: $10,400.00 $58,000.00 $58,000.00 457.7% Workers' Comp Fund
Revenue from use of Money $36,000.00 $189,000.00 $189,000.00 425% Total Workers' Comp Fund: $36,000.00 $189,000.00 $189,000.00 425% Total Administration: $4,931,964.00 $5,353,119.00 $5,397,852.00 8.5% Finance
Finance-Accounting
Fines and Forfeitures $3,000.00 $29,000.00 $30,000.00 866.7% Misc Revenue $0.00 $10,000.00 $10,000.00 N/A
Other Taxes and Special Assessments $740,000.00 $810,000.00 $815,000.00 9.5% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Total Finance-Accounting: $743,000.00 $849,000.00 $855,000.00 14.3% Finance-Utility Billing
Misc Revenue $22,000.00 $25,000.00 $25,000.00 13.6%
Total Finance-Utility Billing: $22,000.00 $25,000.00 $25,000.00 13.6% Total Finance: $765,000.00 $874,000.00 $880,000.00 14.2% Community Development
Planning Operations
Licenses and Permits $4,000.00 $2,000.00 $2,000.00 -50% Fees $250,300.00 $275,100.00 $275,100.00 9.9%
Total Planning Operations: $254,300.00 $277,100.00 $277,100.00 9% Code Compliance
Fines and Forfeitures $35,000.00 $30,000.00 $30,000.00 -14.3% Aid/Grant from other Gov Agencies $0.00 $40,000.00 $40,000.00 N/A Misc Revenue $1,000.00 $0.00 $0.00 -100%
Total Code Compliance: $36,000.00 $70,000.00 $70,000.00 94.4% City Hfd Public Hsg Auth
Rents and Leases $3,844.00 $0.00 $0.00 -100%
Intrafund Transfers $145,647.00 $183,195.00 $187,635.00 25.8% Total City Hfd Public Hsg Auth: $149,491.00 $183,195.00 $187,635.00 22.5% Central Parking & Imprv Oper
Other Taxes and Special Assessments $105,000.00 $110,000.00 $110,000.00 4.8% Total Central Parking & Imprv Oper: $105,000.00 $110,000.00 $110,000.00 4.8% CDBG Entitlement Reuse
Misc Revenue $50,000.00 $25,000.00 $25,000.00 -50%
Total CDBG Entitlement Reuse: $50,000.00 $25,000.00 $25,000.00 -50% CDBG Entitlement
Aid/Grant from other Gov Agencies $550,000.00 $544,484.00 $550,000.00 -1% Total CDBG Entitlement: $550,000.00 $544,484.00 $550,000.00 -1% City Housing Reuse Unemcumb
Misc Revenue $10,000.00 $10,000.00 $10,000.00 0%
Total City Housing Reuse Unemcumb: $10,000.00 $10,000.00 $10,000.00 0% Home Grnt Revolving Reuse
Misc Revenue $410,000.00 $105,000.00 $105,000.00 -74.4% Total Home Grnt Revolving Reuse: $410,000.00 $105,000.00 $105,000.00 -74.4% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Home Grnt Recapture Reuse
Misc Revenue $10,100.00 $10,100.00 $10,100.00 0%
Total Home Grnt Recapture Reuse: $10,100.00 $10,100.00 $10,100.00 0% Home Grnt Admin Reuse
Misc Revenue $5,000.00 $5,000.00 $5,000.00 0%
Total Home Grnt Admin Reuse: $5,000.00 $5,000.00 $5,000.00 0% Home Grant Program
Aid/Grant from other Gov Agencies $500,000.00 $500,000.00 $500,000.00 0% Total Home Grant Program: $500,000.00 $500,000.00 $500,000.00 0%
CDBG ENTITLEMENT FUND
Revenue from use of Money $0.00 $2,600.00 $2,600.00 N/A Total CDBG ENTITLEMENT FUND: $0.00 $2,600.00 $2,600.00 N/A Building Safety
Licenses and Permits $1,000,000.00 $1,800,000.00 $1,800,000.00 80% Fines and Forfeitures $2,200.00 $63,000.00 $63,000.00 2,763.6% Aid/Grant from other Gov Agencies $140,000.00 $0.00 $0.00 -100% Misc Revenue $3,000.00 $0.00 $0.00 -100%
Fees $315,000.00 $569,000.00 $569,000.00 80.6%
Total Building Safety: $1,460,200.00 $2,432,000.00 $2,432,000.00 66.6% Community Development
Revenue from use of Money $7,000.00 $7,000.00 N/A
Total Community Development: $7,000.00 $7,000.00 N/A
CDBG Entlmnt Reuse Fund
Revenue from use of Money $2,300.00 $13,000.00 $13,000.00 465.2% Total CDBG Entlmnt Reuse Fund: $2,300.00 $13,000.00 $13,000.00 465.2% City Hsg Reuse Unencum
Revenue from use of Money $3,600.00 $20,000.00 $20,000.00 455.6% Total City Hsg Reuse Unencum: $3,600.00 $20,000.00 $20,000.00 455.6% CDBG Housing Rehab Fund
Revenue from use of Money $1,100.00 $6,000.00 $6,000.00 445.5% Total CDBG Housing Rehab Fund: $1,100.00 $6,000.00 $6,000.00 445.5% Cal Home Loan Pr Reuse Fund
Revenue from use of Money $300.00 $1,400.00 $1,400.00 366.7% Total Cal Home Loan Pr Reuse Fund: $300.00 $1,400.00 $1,400.00 366.7% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Cal Home Loan Program Fund
Revenue from use of Money $300.00 $1,700.00 $1,700.00 466.7% Total Cal Home Loan Program Fund: $300.00 $1,700.00 $1,700.00 466.7% Home Grnt Revol Reuse Fund
Revenue from use of Money $6,300.00 $51,000.00 $51,000.00 709.5% Total Home Grnt Revol Reuse Fund: $6,300.00 $51,000.00 $51,000.00 709.5% Home Grnt Recapt Reuse Fund
Revenue from use of Money $2,100.00 $5,000.00 $5,000.00 138.1% Total Home Grnt Recapt Reuse Fund: $2,100.00 $5,000.00 $5,000.00 138.1% Home Grant Admin Reuse Fund
Revenue from use of Money $350.00 $2,000.00 $2,000.00 471.4% Total Home Grant Admin Reuse Fund: $350.00 $2,000.00 $2,000.00 471.4% Home Grant Program Fund
Revenue from use of Money $900.00 $7,000.00 $7,000.00 677.8% Total Home Grant Program Fund: $900.00 $7,000.00 $7,000.00 677.8% Cannabis Operations Fund
Revenue from use of Money $2,700.00 $0.00 $0.00 -100%
Total Cannabis Operations Fund: $2,700.00 $0.00 $0.00 -100% RDA Project Operations Fund
Revenue from use of Money $1,800.00 $9,600.00 $9,600.00 433.3% Total RDA Project Operations Fund: $1,800.00 $9,600.00 $9,600.00 433.3% Total Community Development: $3,561,841.00 $4,398,179.00 $4,408,135.00 23.5% Police
Police-Support Service
Fines and Forfeitures $4,000.00 $8,500.00 $8,500.00 112.5% Aid/Grant from other Gov Agencies $130,150.00 $125,170.00 $125,170.00 -3.8% Misc Revenue $31,000.00 $55,000.00 $55,000.00 77.4%
Intrafund Transfers -$28,967.00 -$30,529.00 -$32,164.00 5.4% Total Police-Support Service: $136,183.00 $158,141.00 $156,506.00 16.1% Police-Records
Licenses and Permits $28,200.00 $37,200.00 $37,200.00 31.9% Aid/Grant from other Gov Agencies $6,000.00 $12,000.00 $12,000.00 100% Fees $54,000.00 $43,900.00 $43,900.00 -18.7%
Total Police-Records: $88,200.00 $93,100.00 $93,100.00 5.6% Police-Communications
Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Misc Revenue $546,000.00 $291,529.00 $0.00 -46.6%
Total Police-Communications: $546,000.00 $291,529.00 $0.00 -46.6% Police-Operations
Fines and Forfeitures $46,500.00 $46,600.00 $46,600.00 0.2% Aid/Grant from other Gov Agencies $33,000.00 $15,000.00 $15,000.00 -54.5% Misc Revenue $21,400.00 $2,700.00 $2,700.00 -87.4%
Intrafund Transfers $0.00 $250,000.00 N/A
Total Police-Operations: $100,900.00 $314,300.00 $64,300.00 211.5% Police- Mult-Agcy Task
Aid/Grant from other Gov Agencies $12,000.00 $0.00 $0.00 -100% Total Police- Mult-Agcy Task: $12,000.00 $0.00 $0.00 -100% Police-School Officer Prg
Misc Revenue $701,600.00 $784,000.00 $784,000.00 11.7%
Total Police-School Officer Prg: $701,600.00 $784,000.00 $784,000.00 11.7% Police-Animal Control
Fees $5,600.00 $3,500.00 $3,500.00 -37.5%
Total Police-Animal Control: $5,600.00 $3,500.00 $3,500.00 -37.5% Police-Canine
Misc Revenue $1,000.00 $0.00 $0.00 -100%
Total Police-Canine: $1,000.00 $0.00 $0.00 -100%
Police
Aid/Grant from other Gov Agencies $882,000.00 $882,000.00 N/A Revenue from use of Money $25,000.00 $25,000.00 N/A
Total Police: $907,000.00 $907,000.00 N/A
Total Police: $1,591,483.00 $2,551,570.00 $2,008,406.00 60.3% Fire
Fire-Admin/Suppression
Fines and Forfeitures $0.00 $10,000.00 $10,000.00 N/A
Aid/Grant from other Gov Agencies $303,650.00 $270,000.00 $270,000.00 -11.1% Misc Revenue $2,300.00 $24,200.00 $25,700.00 952.2%
Fees $0.00 $1,000.00 $1,000.00 N/A
Intrafund Transfers -$25,117.00 -$26,471.00 -$27,888.00 5.4% Total Fire-Admin/Suppression: $280,833.00 $278,729.00 $278,812.00 -0.7% Fire-Fire Prevention
Aid/Grant from other Gov Agencies $15,000.00 $15,000.00 $15,000.00 0% Misc Revenue $0.00 $1,000.00 $1,000.00 N/A
Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Other Taxes and Special Assessments $10,000.00 $11,500.00 $12,050.00 15% Fees $260,000.00 $270,000.00 $300,000.00 3.8%
Total Fire-Fire Prevention: $285,000.00 $297,500.00 $328,050.00 4.4% Total Fire: $565,833.00 $576,229.00 $606,862.00 1.8%
Parks & Community Services
Parks & Comm Serv-Sports
Licenses and Permits $20,000.00 $20,000.00 N/A
Rents and Leases $20,000.00 $320,000.00 $320,000.00 1,500% Fees $120,500.00 $105,500.00 $105,500.00 -12.4%
Total Parks & Comm Serv-Sports: $140,500.00 $445,500.00 $445,500.00 217.1% Parks & Comm Serv-Facilities
Rents and Leases $71,000.00 $61,000.00 $65,500.00 -14.1% Fees $70,000.00 $77,500.00 $80,500.00 10.7%
Intrafund Transfers -$22,579.00 -$23,796.00 -$25,070.00 5.4% Total Parks & Comm Serv-Facilities: $118,421.00 $114,704.00 $120,930.00 -3.1% Parks & Comm Serv-Youth/Adult Services
Aid/Grant from other Gov Agencies $485,101.00 $485,101.00 N/A Misc Revenue $2,000.00 $0.00 $0.00 -100%
Rents and Leases $51,960.00 $51,960.00 $51,960.00 0%
Fees $89,500.00 $49,000.00 $49,000.00 -45.3%
Total Parks & Comm Serv-Youth/AdultServices: $143,460.00 $586,061.00 $586,061.00 308.5% Parks & Comm Serv-Comm Prom/Ev
Misc Revenue $422,000.00 $521,500.00 $521,500.00 23.6%
Total Parks & Comm Serv-CommProm/Ev: $422,000.00 $521,500.00 $521,500.00 23.6% Parks & Comm Serv-Parks
Intrafund Transfers -$12,865.00 -$13,558.00 -$14,284.00 5.4% Total Parks & Comm Serv-Parks: -$12,865.00 -$13,558.00 -$14,284.00 5.4% LAD 90-1 T606 Pinecastle
Revenue from use of Money $260.00 $1,900.00 $1,900.00 630.8% Other Taxes and Special Assessments $50,573.00 $49,000.00 $49,000.00 -3.1% Total LAD 90-1 T606 Pinecastle: $50,833.00 $50,900.00 $50,900.00 0.1% LAD 90-2 T610 Park Monterey
Revenue from use of Money $0.00 $240.00 $240.00 N/A
Other Taxes and Special Assessments $4,580.00 $4,536.00 $4,536.00 -1% Total LAD 90-2 T610 Park Monterey: $4,580.00 $4,776.00 $4,776.00 4.3% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
LAD 90-3 T595 Mansionette 7/8
Other Taxes and Special Assessments $4,245.00 $4,069.00 $4,069.00 -4.1% Total LAD 90-3 T595 Mansionette 7/8: $4,245.00 $4,069.00 $4,069.00 -4.1% LAD 90-4 T619 Hyde Park
Revenue from use of Money $0.00 $20.00 $20.00 N/A
Other Taxes and Special Assessments $896.00 $858.00 $858.00 -4.2% Total LAD 90-4 T619 Hyde Park: $896.00 $878.00 $878.00 -2% LAD 91-1 T641 Sierra Vista
Other Taxes and Special Assessments $5,377.00 $4,950.00 $4,950.00 -7.9% Total LAD 91-1 T641 Sierra Vista: $5,377.00 $4,950.00 $4,950.00 -7.9% LAD 92-1 Portofino
Other Taxes and Special Assessments $4,080.00 $3,967.00 $3,967.00 -2.8% Total LAD 92-1 Portofino: $4,080.00 $3,967.00 $3,967.00 -2.8% LAD 92-2 Cielo En Tierra
Other Taxes and Special Assessments $2,894.00 $2,790.00 $2,790.00 -3.6% Total LAD 92-2 Cielo En Tierra: $2,894.00 $2,790.00 $2,790.00 -3.6% LAD 93-1 T634 Vintage Estates
Revenue from use of Money $0.00 $300.00 $300.00 N/A
Other Taxes and Special Assessments $4,594.00 $4,774.00 $4,774.00 3.9% Total LAD 93-1 T634 Vintage Estates: $4,594.00 $5,074.00 $5,074.00 10.4% LAD 93-2 T673 Walnut Forest
Other Taxes and Special Assessments $7,490.00 $7,791.00 $7,791.00 4% Total LAD 93-2 T673 Walnut Forest: $7,490.00 $7,791.00 $7,791.00 4% LAD 94-1 T712 Gateway Estates
Other Taxes and Special Assessments $3,070.00 $2,926.00 $2,926.00 -4.7% Total LAD 94-1 T712 Gateway Estates: $3,070.00 $2,926.00 $2,926.00 -4.7% LAD 94-2 T708 Stonecrest
Other Taxes and Special Assessments $47,370.00 $46,297.00 $46,297.00 -2.3% Total LAD 94-2 T708 Stonecrest: $47,370.00 $46,297.00 $46,297.00 -2.3% LAD 94-3 T696 Quail Run
Other Taxes and Special Assessments $16,532.00 $15,968.00 $15,968.00 -3.4% Total LAD 94-3 T696 Quail Run: $16,532.00 $15,968.00 $15,968.00 -3.4% LAD 97-1 T711 Rosewood Estates
Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Other Taxes and Special Assessments $2,328.00 $2,162.00 $2,162.00 -7.1% Total LAD 97-1 T711 Rosewood Estates: $2,328.00 $2,162.00 $2,162.00 -7.1% LAD 97-2 T742 Summerfield
Other Taxes and Special Assessments $1,318.00 $1,282.00 $1,282.00 -2.7% Total LAD 97-2 T742 Summerfield: $1,318.00 $1,282.00 $1,282.00 -2.7% LAD 97-3 T743 Country Crossing
Other Taxes and Special Assessments $16,212.00 $15,581.00 $15,581.00 -3.9% Total LAD 97-3 T743 Country Crossing: $16,212.00 $15,581.00 $15,581.00 -3.9% LAD 98-1 T747 Crystal Springs
Other Taxes and Special Assessments $4,934.00 $4,738.00 $4,738.00 -4% Total LAD 98-1 T747 Crystal Springs: $4,934.00 $4,738.00 $4,738.00 -4% LAD 98-2 T759 Mountain View
Revenue from use of Money $0.00 $750.00 $750.00 N/A
Other Taxes and Special Assessments $14,853.00 $14,768.00 $14,768.00 -0.6% Total LAD 98-2 T759 Mountain View: $14,853.00 $15,518.00 $15,518.00 4.5% LAD 01-1 T680 Pacific Grove
Revenue from use of Money $130.00 $650.00 $650.00 400%
Other Taxes and Special Assessments $6,623.00 $6,260.00 $6,260.00 -5.5% Total LAD 01-1 T680 Pacific Grove: $6,753.00 $6,910.00 $6,910.00 2.3% LAD 01-2 T770 Cambridge Homes
Revenue from use of Money $0.00 $130.00 $130.00 N/A
Other Taxes and Special Assessments $8,817.00 $9,246.00 $9,246.00 4.9% Total LAD 01-2 T770 Cambridge Homes: $8,817.00 $9,376.00 $9,376.00 6.3% LAD 01-3 T771 Poppy Hill
Revenue from use of Money $0.00 $750.00 $750.00 N/A
Other Taxes and Special Assessments $5,397.00 $5,038.00 $5,038.00 -6.7% Total LAD 01-3 T771 Poppy Hill: $5,397.00 $5,788.00 $5,788.00 7.2% LAD 01-4 T769 Silver Oaks
Revenue from use of Money $0.00 $650.00 $650.00 N/A
Other Taxes and Special Assessments $34,710.00 $35,966.00 $35,966.00 3.6% Total LAD 01-4 T769 Silver Oaks: $34,710.00 $36,616.00 $36,616.00 5.5% LAD 02-1 T776 Ashton Park
Revenue from use of Money $0.00 $400.00 $400.00 N/A
Other Taxes and Special Assessments $21,865.00 $22,491.00 $22,491.00 2.9% Total LAD 02-1 T776 Ashton Park: $21,865.00 $22,891.00 $22,891.00 4.7% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
LAD 03-1 T789 Le Parc/Rr
Revenue from use of Money $230.00 $1,300.00 $1,300.00 465.2% Other Taxes and Special Assessments $9,703.00 $9,278.00 $9,278.00 -4.4% Total LAD 03-1 T789 Le Parc/Rr: $9,933.00 $10,578.00 $10,578.00 6.5% LAD 04-1 T810 Sidonia I & Ii
Revenue from use of Money $390.00 $2,000.00 $2,000.00 412.8% Other Taxes and Special Assessments $10,073.00 $9,398.00 $9,398.00 -6.7% Total LAD 04-1 T810 Sidonia I & Ii: $10,463.00 $11,398.00 $11,398.00 8.9% LAD 04-2 T799 Cambridge/Pinnac
Revenue from use of Money $280.00 $1,500.00 $1,500.00 435.7% Other Taxes and Special Assessments $18,540.00 $20,028.00 $20,028.00 8% Total LAD 04-2 T799 Cambridge/Pinnac: $18,820.00 $21,528.00 $21,528.00 14.4% LAD 04-3 T795 Cambridge/Vineya
Revenue from use of Money $0.00 $2,100.00 $2,100.00 N/A Other Taxes and Special Assessments $64,805.00 $66,145.00 $66,145.00 2.1% Total LAD 04-3 T795 Cambridge/Vineya: $64,805.00 $68,245.00 $68,245.00 5.3% LAD 04-4 T802 Sierra Heights
Revenue from use of Money $160.00 $950.00 $950.00 493.8% Other Taxes and Special Assessments $7,828.00 $9,488.00 $9,488.00 21.2% Total LAD 04-4 T802 Sierra Heights: $7,988.00 $10,438.00 $10,438.00 30.7% LAD 05-1 Mission Park/Basin
Revenue from use of Money $110.00 $600.00 $600.00 445.5% Other Taxes and Special Assessments $5,078.00 $4,878.00 $4,878.00 -3.9% Total LAD 05-1 Mission Park/Basin: $5,188.00 $5,478.00 $5,478.00 5.6% LAD 05-2 T835 Copper Valley
Revenue from use of Money $240.00 $1,100.00 $1,100.00 358.3% Other Taxes and Special Assessments $16,614.00 $15,901.00 $15,901.00 -4.3% Total LAD 05-2 T835 Copper Valley: $16,854.00 $17,001.00 $17,001.00 0.9% LAD 06-1 T794 Quail Park
Revenue from use of Money $0.00 $35.00 $35.00 N/A
Other Taxes and Special Assessments $30,110.00 $31,406.00 $31,406.00 4.3% Total LAD 06-1 T794 Quail Park: $30,110.00 $31,441.00 $31,441.00 4.4% LAD 09-1 T877 Victory Estates
Revenue from use of Money $0.00 $500.00 $500.00 N/A
Other Taxes and Special Assessments $3,667.00 $3,475.00 $3,475.00 -5.2% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Total LAD 09-1 T877 Victory Estates: $3,667.00 $3,975.00 $3,975.00 8.4% LAD 09-2 T843 Indep/Lennar
Revenue from use of Money $0.00 $1,700.00 $1,700.00 N/A Other Taxes and Special Assessments $25,420.00 $25,327.00 $25,327.00 -0.4% Total LAD 09-2 T843 Indep/Lennar: $25,420.00 $27,027.00 $27,027.00 6.3% LAD 07-2 T811 S Gate/Greenbrie
Revenue from use of Money $620.00 $2,700.00 $2,700.00 335.5% Other Taxes and Special Assessments $18,046.00 $16,959.00 $16,959.00 -6% Total LAD 07-2 T811 S Gate/Greenbrie: $18,666.00 $19,659.00 $19,659.00 5.3% LAD 14-1 T843 Indep Iii & Iv
Revenue from use of Money $430.00 $2,700.00 $2,700.00 527.9% Other Taxes and Special Assessments $42,055.00 $40,556.00 $40,556.00 -3.6% Total LAD 14-1 T843 Indep Iii & Iv: $42,485.00 $43,256.00 $43,256.00 1.8% LAD 15-1 T887 Silver Oaks Iii
Revenue from use of Money $815.00 $13,500.00 $13,500.00 1,556.4% Other Taxes and Special Assessments $217,000.00 $217,210.00 $217,210.00 0.1% Total LAD 15-1 T887 Silver Oaks Iii: $217,815.00 $230,710.00 $230,710.00 5.9% LAD 15-2 T823 Greens Ii
Revenue from use of Money $0.00 $300.00 $300.00 N/A
Other Taxes and Special Assessments $8,060.00 $8,344.00 $8,344.00 3.5% Total LAD 15-2 T823 Greens Ii: $8,060.00 $8,644.00 $8,644.00 7.2% LAD 16-1 T917 Woodside
Revenue from use of Money $0.00 $340.00 $340.00 N/A
Other Taxes and Special Assessments $11,390.00 $11,801.00 $11,801.00 3.6% Total LAD 16-1 T917 Woodside: $11,390.00 $12,141.00 $12,141.00 6.6% LAD 16-2 T914 Mynderup
Revenue from use of Money $160.00 $1,200.00 $1,200.00 650% Other Taxes and Special Assessments $18,300.00 $19,836.00 $19,836.00 8.4% Total LAD 16-2 T914 Mynderup: $18,460.00 $21,036.00 $21,036.00 14% LAD 18-1 T918-9 Bella V/Bonter
Revenue from use of Money $680.00 $6,500.00 $6,500.00 855.9% Other Taxes and Special Assessments $131,525.00 $130,966.00 $130,966.00 -0.4% Total LAD 18-1 T918-9 Bella V/Bonter: $132,205.00 $137,466.00 $137,466.00 4% LAD 19-1 T916 Pacific Grove Ii
Revenue from use of Money $0.00 $800.00 $800.00 N/A
Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Other Taxes and Special Assessments $11,725.00 $12,205.00 $12,205.00 4.1% Total LAD 19-1 T916 Pacific Grove Ii: $11,725.00 $13,005.00 $13,005.00 10.9% LAD 19-2 T915 Enclave
Revenue from use of Money $0.00 $750.00 $750.00 N/A
Other Taxes and Special Assessments $11,030.00 $11,643.00 $11,643.00 5.6% Total LAD 19-2 T915 Enclave: $11,030.00 $12,393.00 $12,393.00 12.4% LAD 20-1 T929 Woodside
Revenue from use of Money $0.00 $4,200.00 $4,200.00 N/A Other Taxes and Special Assessments $50,580.00 $53,815.00 $53,815.00 6.4% Total LAD 20-1 T929 Woodside: $50,580.00 $58,015.00 $58,015.00 14.7% LAD 21-1 T928 San Joaquin Vall
Revenue from use of Money $135.00 $4,400.00 $4,400.00 3,159.3% Other Taxes and Special Assessments $58,400.00 $57,821.00 $57,821.00 -1% Total LAD 21-1 T928 San Joaquin Vall: $58,535.00 $62,221.00 $62,221.00 6.3% CFD- 22-1 Live Oak
Revenue from use of Money $3,200.00 $3,200.00 N/A
Other Taxes and Special Assessments $201,159.00 $201,159.00 N/A Total CFD- 22-1 Live Oak: $204,359.00 $204,359.00 N/A
Total Parks & Community Services: $1,854,863.00 $2,955,469.00 $2,960,969.00 59.3% Public Works
PW-Street Maintenance
Licenses and Permits $1,500.00 $1,400.00 $1,400.00 -6.7% Intrafund Transfers -$82,001.00 -$86,423.00 -$91,049.00 5.4% Total PW-Street Maintenance: -$80,501.00 -$85,023.00 -$89,649.00 5.6% Refuse Operations
Aid/Grant from other Gov Agencies $15,000.00 $15,000.00 $15,000.00 0% Misc Revenue $30,000.00 $206,000.00 $206,000.00 586.7%
Fees $9,604,395.00 $10,300,000.00 $10,700,000.00 7.2%
Total Refuse Operations: $9,649,395.00 $10,521,000.00 $10,921,000.00 9% Intermodal Facility Oper
Rents and Leases $40,000.00 $40,000.00 $40,000.00 0%
Total Intermodal Facility Oper: $40,000.00 $40,000.00 $40,000.00 0% Building Maintenance
Misc Revenue $0.00 $280.00 $280.00 N/A
Rents and Leases $63,890.00 $0.00 $0.00 -100%
Intrafund Transfers -$47,170.00 -$49,714.00 -$52,375.00 5.4% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Total Building Maintenance: $16,720.00 -$49,434.00 -$52,095.00 -395.7% Courthouse Square Facil
Rents and Leases $45,000.00 $0.00 $0.00 -100%
Total Courthouse Square Facil: $45,000.00 $0.00 $0.00 -100%
FLEET MAINT OPER FUND
Revenue from use of Money $1,400.00 $0.00 $0.00 -100%
Total FLEET MAINT OPER FUND: $1,400.00 $0.00 $0.00 -100% Intermodal Facility Oper Fund
Revenue from use of Money $200.00 $2,000.00 $2,000.00 900% Rents and Leases $78,705.00 $0.00 $0.00 -100%
Total Intermodal Facility Oper Fund: $78,905.00 $2,000.00 $2,000.00 -97.5% Storm Drainage Oper Fund
Revenue from use of Money $43,000.00 $190,000.00 $190,000.00 341.9% Total Storm Drainage Oper Fund: $43,000.00 $190,000.00 $190,000.00 341.9% Wastewater Oper Fund
Revenue from use of Money $1,900.00 $0.00 $0.00 -100%
Rents and Leases $623,887.00 $0.00 $0.00 -100%
Total Wastewater Oper Fund: $625,787.00 $0.00 $0.00 -100% Water Operations Fund
Revenue from use of Money $39,000.00 $401,000.00 $401,000.00 928.2% Total Water Operations Fund: $39,000.00 $401,000.00 $401,000.00 928.2% Building Maintenance Fund
Revenue from use of Money $3,200.00 $0.00 $0.00 -100%
Total Building Maintenance Fund: $3,200.00 $0.00 $0.00 -100% Building (City) Oper Fund
Revenue from use of Money $5,600.00 $37,000.00 $37,000.00 560.7% Total Building (City) Oper Fund: $5,600.00 $37,000.00 $37,000.00 560.7% Bldg (Other) Oper Fund
Revenue from use of Money $1,200.00 $6,100.00 $6,100.00 408.3% Total Bldg (Other) Oper Fund: $1,200.00 $6,100.00 $6,100.00 408.3% Fleet Repl Resv Fund
Revenue from use of Money $92,000.00 $654,000.00 $654,000.00 610.9% Total Fleet Repl Resv Fund: $92,000.00 $654,000.00 $654,000.00 610.9% Total Public Works: $10,560,706.00 $11,716,643.00 $12,109,356.00 10.9% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Capital Improvements
GAS TAX - 2103 FUND
Revenue from use of Money $4,800.00 $34,000.00 $34,000.00 608.3% Total GAS TAX - 2103 FUND: $4,800.00 $34,000.00 $34,000.00 608.3% Accum Capital Outlay
Other Taxes and Special Assessments $50,000.00 $0.00 $0.00 -100% Total Accum Capital Outlay: $50,000.00 $0.00 $0.00 -100% Parks Facility Impact Fee
Impact Fees $750,000.00 $1,200,000.00 $1,200,000.00 60% Total Parks Facility Impact Fee: $750,000.00 $1,200,000.00 $1,200,000.00 60% Accum Capital Outlay Fund
Revenue from use of Money $22,000.00 $40,000.00 $40,000.00 81.8% Total Accum Capital Outlay Fund: $22,000.00 $40,000.00 $40,000.00 81.8% Parking Fund
Revenue from use of Money $1,100.00 $16,000.00 $16,000.00 1,354.5% Rents and Leases $19,496.00 $0.00 $0.00 -100%
Total Parking Fund: $20,596.00 $16,000.00 $16,000.00 -22.3% Gas Tax - Rmra Fund
Revenue from use of Money $9,000.00 $115,000.00 $115,000.00 1,177.8% Total Gas Tax - Rmra Fund: $9,000.00 $115,000.00 $115,000.00 1,177.8% T.D.A. - Transp Fund
Revenue from use of Money $39,000.00 $278,000.00 $278,000.00 612.8% Total T.D.A. - Transp Fund: $39,000.00 $278,000.00 $278,000.00 612.8% Regional Stp Exch Fund
Revenue from use of Money $11,000.00 $93,000.00 $93,000.00 745.5% Total Regional Stp Exch Fund: $11,000.00 $93,000.00 $93,000.00 745.5% Parks Fac Impact Fee Fund
Revenue from use of Money $38,000.00 $227,000.00 $227,000.00 497.4% Total Parks Fac Impact Fee Fund: $38,000.00 $227,000.00 $227,000.00 497.4% Transp Facility Imp Fee Fund
Revenue from use of Money $41,000.00 $300,000.00 $300,000.00 631.7% Total Transp Facility Imp Fee Fund: $41,000.00 $300,000.00 $300,000.00 631.7% Fire Protection Imp Fee Fund
Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Revenue from use of Money $3,400.00 $33,000.00 $33,000.00 870.6% Total Fire Protection Imp Fee Fund: $3,400.00 $33,000.00 $33,000.00 870.6% Police Protection Imp Fee Fund
Revenue from use of Money $1,000.00 $0.00 $0.00 -100%
Total Police Protection Imp Fee Fund: $1,000.00 $0.00 $0.00 -100% Storm Drain Imp Fee Fund
Revenue from use of Money $5,000.00 $26,000.00 $26,000.00 420% Total Storm Drain Imp Fee Fund: $5,000.00 $26,000.00 $26,000.00 420% Water System Impact Fee Fund
Revenue from use of Money $25,000.00 $119,000.00 $119,000.00 376% Total Water System Impact Fee Fund: $25,000.00 $119,000.00 $119,000.00 376% Wastewater Sys Imp Fee Fund
Revenue from use of Money $20,000.00 $158,000.00 $158,000.00 690% Total Wastewater Sys Imp Fee Fund: $20,000.00 $158,000.00 $158,000.00 690% Refuse/Recycle Imp Fee Fund
Revenue from use of Money $800.00 $10,000.00 $10,000.00 1,150% Total Refuse/Recycle Imp Fee Fund: $800.00 $10,000.00 $10,000.00 1,150% Refuse Capital & Resrv Fund
Revenue from use of Money $6,000.00 $29,000.00 $29,000.00 383.3% Total Refuse Capital & Resrv Fund: $6,000.00 $29,000.00 $29,000.00 383.3% WW 02 Ciedb Ds Fund
Intrafund Transfers $570,177.00 $571,159.00 $570,887.00 0.2% Total WW 02 Ciedb Ds Fund: $570,177.00 $571,159.00 $570,887.00 0.2% BOFA Lease Purch Agmt Fund
Intrafund Transfers $335,926.00 $355,756.00 $376,488.00 5.9% Total BOFA Lease Purch Agmt Fund: $335,926.00 $355,756.00 $376,488.00 5.9% 2012 Rfd Swr Rvbd Fund
Revenue from use of Money $1,400.00 $0.00 $0.00 -100%
Total 2012 Rfd Swr Rvbd Fund: $1,400.00 $0.00 $0.00 -100% 2015 Rfd Swr Rev Bd Fund
Revenue from use of Money $420.00 $0.00 $0.00 -100%
Total 2015 Rfd Swr Rev Bd Fund: $420.00 $0.00 $0.00 -100% Water Capital & Resv Fund
Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Revenue from use of Money $97,000.00 $412,000.00 $412,000.00 324.7% Total Water Capital & Resv Fund: $97,000.00 $412,000.00 $412,000.00 324.7% Comp Repl Resv Fund
Revenue from use of Money $2,950.00 $12,000.00 $12,000.00 306.8% Total Comp Repl Resv Fund: $2,950.00 $12,000.00 $12,000.00 306.8% Police Cap/Equip Rep Res Fund
Revenue from use of Money $200.00 $0.00 $0.00 -100%
Total Police Cap/Equip Rep Res Fund: $200.00 $0.00 $0.00 -100% Aquatics Cap/Eq Rr Fund
Revenue from use of Money $1,500.00 $0.00 $0.00 -100%
Total Aquatics Cap/Eq Rr Fund: $1,500.00 $0.00 $0.00 -100% Police Dept Grants Fund
Revenue from use of Money $160.00 $0.00 $0.00 -100%
Total Police Dept Grants Fund: $160.00 $0.00 $0.00 -100% Transportn Faclty Imp Fee
Impact Fees $1,430,000.00 $1,900,000.00 $1,900,000.00 32.9% Total Transportn Faclty Imp Fee: $1,430,000.00 $1,900,000.00 $1,900,000.00 32.9% Fire Protection Imp Fee
Impact Fees $170,000.00 $200,000.00 $200,000.00 17.6%
Total Fire Protection Imp Fee: $170,000.00 $200,000.00 $200,000.00 17.6% Police Protection Imp Fee
Impact Fees $103,000.00 $110,000.00 $110,000.00 6.8%
Total Police Protection Imp Fee: $103,000.00 $110,000.00 $110,000.00 6.8% Storm Drainage Impact Fee
Impact Fees $90,000.00 $500,000.00 $500,000.00 455.6%
Total Storm Drainage Impact Fee: $90,000.00 $500,000.00 $500,000.00 455.6% Water System Impact Fee
Impact Fees $790,000.00 $1,100,000.00 $1,100,000.00 39.2% Total Water System Impact Fee: $790,000.00 $1,100,000.00 $1,100,000.00 39.2% Wastewater Sys Impact Fee
Impact Fees $670,000.00 $1,000,000.00 $1,000,000.00 49.3% Total Wastewater Sys Impact Fee: $670,000.00 $1,000,000.00 $1,000,000.00 49.3% Refuse/Recycle Impact Fee
Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Impact Fees $135,000.00 $220,000.00 $220,000.00 63%
Total Refuse/Recycle Impact Fee: $135,000.00 $220,000.00 $220,000.00 63%
WASTEWATER CAP & RESV FUND
Revenue from use of Money $1,800.00 $80,000.00 $80,000.00 4,344.4% Total WASTEWATER CAP & RESV FUND: $1,800.00 $80,000.00 $80,000.00 4,344.4% Gas Tax - 2103
Misc Revenue $1,609,200.00 $1,600,000.00 $1,600,000.00 -0.6% Total Gas Tax - 2103: $1,609,200.00 $1,600,000.00 $1,600,000.00 -0.6% Gas Tax - Road Mtc Rehab
Misc Revenue $1,441,000.00 $1,400,000.00 $1,400,000.00 -2.8% Total Gas Tax - Road Mtc Rehab: $1,441,000.00 $1,400,000.00 $1,400,000.00 -2.8%
REGIONAL STP EXCHANGE
Misc Revenue $360,000.00 $520,000.00 $520,000.00 44.4%
Total REGIONAL STP EXCHANGE: $360,000.00 $520,000.00 $520,000.00 44.4% T.D.A. - Transportation
Sales Tax and Franchise Fees $821,000.00 $1,200,000.00 $1,200,000.00 46.2% Total T.D.A. - Transportation: $821,000.00 $1,200,000.00 $1,200,000.00 46.2% CMAQ
Aid/Grant from other Gov Agencies $789,000.00 $204,684.00 $305,011.00 -74.1% Total CMAQ: $789,000.00 $204,684.00 $305,011.00 -74.1%
2012 Rfd Swr Rev Bd
Intrafund Transfers $909,063.00 $927,965.00 $927,153.00 2.1% Total 2012 Rfd Swr Rev Bd: $909,063.00 $927,965.00 $927,153.00 2.1% 2015 Rfd Swr Rev Bd
Intrafund Transfers $293,975.00 $294,040.00 $292,365.00 0% Total 2015 Rfd Swr Rev Bd: $293,975.00 $294,040.00 $292,365.00 0% 2013 Water Ref Rev Bd
Intrafund Transfers $1,127,425.00 $1,131,665.00 $1,125,190.00 0.4% Total 2013 Water Ref Rev Bd: $1,127,425.00 $1,131,665.00 $1,125,190.00 0.4% BOFA Solar Lease Pur Agt
Intrafund Transfers $973,192.00 $1,020,384.00 $1,069,755.00 4.8% Total BOFA Solar Lease Pur Agt: $973,192.00 $1,020,384.00 $1,069,755.00 4.8% Total Capital Improvements: $13,769,984.00 $17,437,653.00 $17,598,849.00 26.6% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Utilities & Engineering
Engineering
Licenses and Permits $11,000.00 $19,000.00 $19,000.00 72.7% Misc Revenue $0.00 $7,000.00 $7,000.00 N/A
Fees $265,750.00 $275,000.00 $275,000.00 3.5%
Total Engineering: $276,750.00 $301,000.00 $301,000.00 8.8% Storm Drainage Operations
Misc Revenue $6,000.00 $25,500.00 $25,500.00 325%
Fees $1,595,000.00 $1,450,000.00 $1,450,000.00 -9.1%
Total Storm Drainage Operations: $1,601,000.00 $1,475,500.00 $1,475,500.00 -7.8% Wastewater Operations
Fines and Forfeitures $5,000.00 $15,000.00 $15,000.00 200% Misc Revenue $53,500.00 $120,500.00 $120,500.00 125.2%
Rents and Leases $0.00 $167,200.00 $167,200.00 N/A
Fees $6,400,000.00 $9,000,000.00 $9,800,000.00 40.6%
Intrafund Transfers -$2,124,194.00 -$2,164,784.00 -$2,183,606.00 1.9% Total Wastewater Operations: $4,334,306.00 $7,137,916.00 $7,919,094.00 64.7% Water Operations
Misc Revenue $148,000.00 $256,000.00 $256,000.00 73%
Fees $11,024,000.00 $15,915,000.00 $16,630,000.00 44.4% Intrafund Transfers -$1,764,094.00 -$1,786,733.00 -$1,816,175.00 1.3% Total Water Operations: $9,407,906.00 $14,384,267.00 $15,069,825.00 52.9% Total Utilities & Engineering: $15,619,962.00 $23,298,683.00 $24,765,419.00 49.2% Measure H Operations
Measure H Operations
Sales Tax and Franchise Fees $18,514,670.00 $18,523,670.00 N/A Total Measure H Operations: $0.00 $18,514,670.00 $18,523,670.00 N/A Total Measure H Operations: $0.00 $18,514,670.00 $18,523,670.00 N/A Non-Departmental
12th Ave Sewer Benefit Ad
Revenue from use of Money $12,000.00 $62,000.00 $62,000.00 416.7% Other Taxes and Special Assessments $30,000.00 $43,000.00 $43,000.00 43.3% Total 12th Ave Sewer Benefit Ad: $42,000.00 $105,000.00 $105,000.00 150% General Fund
Property Taxes $13,949,000.00 $16,172,000.00 $17,035,000.00 15.9% Sales Tax and Franchise Fees $19,627,230.00 $19,127,000.00 $19,827,000.00 -2.5% Licenses and Permits $3,000.00 $10,000.00 $10,000.00 233.3% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Fines and Forfeitures $30,000.00 $0.00 $0.00 -100%
Aid/Grant from other Gov Agencies $79,500.00 $154,000.00 $154,000.00 93.7% Revenue from use of Money $15,000.00 $345,000.00 $345,000.00 2,200% Misc Revenue $8,000.00 $30,000.00 $30,000.00 275%
Rents and Leases $66,200.00 $154,780.00 $156,780.00 133.8% Other Taxes and Special Assessments $126,000.00 $148,500.00 $148,500.00 17.9% Intrafund Transfers $1,346,000.00 $875,431.00 $920,431.00 -35% Total General Fund: $35,249,930.00 $37,016,711.00 $38,626,711.00 5% General Fund Cont Reserve
Revenue from use of Money $44,000.00 $2,000.00 $2,000.00 -95.5% Intrafund Transfers $0.00 $11,063.00 $222,467.00 N/A
Total General Fund Cont Reserve: $44,000.00 $13,063.00 $224,467.00 -70.3% Downtown Re-Invt Fund
Revenue from use of Money $1,000.00 $5,000.00 $5,000.00 400% Total Downtown Re-Invt Fund: $1,000.00 $5,000.00 $5,000.00 400% Centrl Pkg & Imprv Fund
Revenue from use of Money $1,000.00 $6,800.00 $6,800.00 580% Total Centrl Pkg & Imprv Fund: $1,000.00 $6,800.00 $6,800.00 580% 9th Ave Sewer Benefit Ad
Revenue from use of Money $1,200.00 $7,000.00 $7,000.00 483.3% Other Taxes and Special Assessments $52,000.00 $43,000.00 $43,000.00 -17.3% Total 9th Ave Sewer Benefit Ad: $53,200.00 $50,000.00 $50,000.00 -6% City Payroll Revol Fund
Revenue from use of Money $5,100.00 $0.00 $0.00 -100%
Total City Payroll Revol Fund: $5,100.00 $0.00 $0.00 -100% Misc Cash Dep Trust Fund
Revenue from use of Money $46,000.00 $0.00 $0.00 -100%
Total Misc Cash Dep Trust Fund: $46,000.00 $0.00 $0.00 -100% Police-Trust/Evd/Subp Fund
Revenue from use of Money $300.00 $0.00 $0.00 -100%
Total Police-Trust/Evd/Subp Fund: $300.00 $0.00 $0.00 -100% Subdivision Dep Tr Fund
Revenue from use of Money $640.00 $0.00 $0.00 -100%
Total Subdivision Dep Tr Fund: $640.00 $0.00 $0.00 -100% Traffic Safety Fund
Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
Fines and Forfeitures $26,200.00 $32,000.00 $32,000.00 22.1% Aid/Grant from other Gov Agencies $10,000.00 $4,110.00 $4,110.00 -58.9% Revenue from use of Money $300.00 $5,000.00 $5,000.00 1,566.7% Total Traffic Safety Fund: $36,500.00 $41,110.00 $41,110.00 12.6% LT Debt Fund
Rents and Leases -$89,571.00 $0.00 $0.00 -100%
Total LT Debt Fund: -$89,571.00 $0.00 $0.00 -100%
DOWNTOWN RE-INVESTMENT
Misc Revenue $2,800.00 $2,800.00 $2,800.00 0%
Total DOWNTOWN RE-INVESTMENT: $2,800.00 $2,800.00 $2,800.00 0% Total Non-Departmental: $35,392,899.00 $37,240,484.00 $39,061,888.00 5.2% Total Revenue: $88,614,535.00 $124,916,699.00 $128,321,406.00 41% Name FY2025Budget FY2026Budgeted FY2027Budgeted FY2025 Budget vs.FY2026 Budgeted (%Change) Notes
City of Hanford | Budget Book 2026, 2027
DEPARTMENTS
City of Hanford | Budget Book 2026, 2027
Administration
Mario Cifuentez II
City Manager
The Department works as a team to guide the management of the Organization, further the policiesestablished by the City Council, and develop and support a dedicated and skilled workforce.
Divisions
11000000 - City Council
11100000 - City Manager-City Clerk
11110000 - Human Resources
11102020 - Airport Operations
Organizational Chart
City of Hanford | Budget Book 2026, 2027
Expenditures Summary
FY2026 Expenditures