You are on page 1of 1

4B

October 2014
Revenues & Expenditures
Budget
13004111 Sales Tax

Actual

60,000.00

13004171 Interest Income

60.00

13004210 Transfer In

20,000.00

80,060.00

Balance
$ 60,000.00

13004164 Other Misc Revenue


0
$

Budget

60.00

$ 20,000.00
$ 80,060.00

Actual

Balance

13155807 Printing/Publishing

500.00

500.00

13155825 Office Expense

1,000.00

1,000.00

13155826 Bookkeeping Supplies/Postage

500.00

500.00

13155827 Bonds

200.00

200.00

13155828 Misc Expense

250.00

250.00

13155829 Audit

2,500.00

2,500.00

13155830 Training

1,000.00

1,000.00

13155831 Office Building Lease

4,000.00

4,000.00

13155832 Administration Expense

10,000.00

$ 10,000.00

13155834 Utilities

3,000.00

3,000.00

13155835 Legal Expense

500.00

500.00

13155836 EDC Promotion

2,000.00

2,000.00

13155837 Dignitaries Breakfast

500.00

500.00

13155838 Travel, Lodge, Mileage

500.00

500.00

13155844 Park Improvements

3,000.00

3,000.00

13155846 Project Expense

30,610.00

$ 30,610.00

13155848 Strategic Planning

5,000.00

13157030 Swimming Pool Maintenance

15,000.00

$ 15,000.00

80,060.00

$ 80,060.00

As of October 1, 2014

5,000.00

You might also like