Page 106 - RG APPROVED BUDGET REPORT - 3921.pdf

8-18-2023 02:33 PM CITY OF SANSOM PARK PAGE: 1
APPROVED BUDGET
AS OF: JULY 31ST, 2023
306-SANSOM PARK EDC

(------- 2022-2023 --------)(------- 2023-2024 --------)
2020-2021 2021-2022 CURRENT YEAR-TO-DATE REQUESTED APPROVED
REVENUES ACTUAL ACTUAL BUDGET ACTUAL BUDGET BUDGET

___________________________________________________________________________________________________________________________

TAXES
306-50100 Sales Tax-General 142,042 171,080 157,000 151,474 0 157,000
TOTAL TAXES 142,042 171,080 157,000 151,474 0 157,000

INTEREST INCOME
306-54000 Interest Earnings 130 652 0 2,401 0 2,500
TOTAL INTEREST INCOME 130 652 0 2,401 0 2,500

GRANTS
306-56000 Grant Revenue 0 0 0 0 0 0
TOTAL GRANTS 0 0 0 0 0 0

MISCELLANEOUS REVENUE
306-57000 Miscellaneous Revenue 13,148 35,930 0 0 0 0
306-57100 Sale of Assets 20,000 54,000 20,000 0 0 20,000
306-57900 Contributed Capital 86,317 0 0 0 0 0
TOTAL MISCELLANEOUS REVENUE 119,465 89,930 20,000 0 0 20,000

OTHER FINANCING SOURCES
306-58501 Debt Proceeds 0 0 0 0 0 0
306-58510 Use of Fund Balance 0 0 0 0 0 0
TOTAL OTHER FINANCING SOURCES 0 0 0 0 0 0

OTHER FINANCING SOURCES
306-59901 Transfer from GF 0 0 0 0 0 0
306-59906 Transfer from W/S Fund 0 0 0 0 0 0
TOTAL OTHER FINANCING SOURCES 0 0 0 0 0 0
___________________________________________________________________________________________________________________________

TOTAL REVENUES 261,637 261,662 177,000 153,875 0 179,500
=========== =========== =========== =========== =========== ===========