Page 175 - CityofGrapevineFY25AdoptedBudget
P. 175
34878 Sub Lease Rental Inc 192,203 175,117 182,336 181,971 180,000
36300 Lease Revenue 2,417 (1,421) - - -
38420 Museum Program Revenue 56,313 26,287 40,000 39,920 40,000
38600 Sister City Revenues 16,286 4,629 12,000 11,976 12,000
38620 Wine Pouring Society 12,035 15,592 12,000 11,976 8,000
39179 Liberty Park 1,733 - 750 749 -
39180 Cotton Belt 51,579 106,671 50,000 49,900 155,000
39951 Resale-Labor,Mat'L And 64,848 76,577 110,000 109,780 100,000
S
i
39997 Othr Fin Srce: Lease 170,611 - - - -
39999 Miscellaneous Revenue 46,231 11,604 10,000 9,980 11,000
MISCELLANEOUS 614,256 415,056 417,086 416,252 506,000
TOTAL OPERATING
REVENUE 25,131,219 28,661,745 24,930,071 27,700,247 27,267,561
53120 Transfer In From 4B 148,372 328,388 409,163 408,345 425,816
TRANSFERS IN 148,372 328,388 409,163 408,345 425,816
TOTAL CVB REVENUE 25,279,591 28,990,133 25,339,234 28,108,591 27,693,377
167 Back to Table of Contents
Table
of
Contents
Back to Table of Contents
Back
to
