Page 38 - WestworthVillageFY25ApprovedBudget
P. 38
38
Economic Development Fund Details
Proposed Proposed
ACCT 2025 2026 2027
Economic Development Sales Tax Fund (WRA) Revenue
Sales Tax
08-500-520010 WRA Sales Tax $ 384,796 $ 388,644 $ 392,531
Total Sales Tax $ 384,796 $ 388,644 $ 392,531
Additional Revenue
08-500-525011 Interest Earned $ 5,000 $ 5,000 $ 6,000
Total Additional Revenue $ 5,000 $ 5,000 $ 6,000
Total WRA Revenue $ 389,796 $ 393,644 $ 398,531
Economic Development Sales Tax Fund (WRA) Expenses
Building Parks & Landscape Expenses
Payroll
08-607-610001 Salary reimbursement to GF $ 97,591 $ 100,685 $ 105,074
Total Payroll $ 97,591 $ 100,685 $ 105,074
Equipment
08-607-625001 Equipment $ 2,000 $ 2,000 $ 2,000
08-607-625004 Equipment Maintenance $ 500 $ 500 $ 500
08-607-625007 Small Tools $ 500 $ 500 $ 500
08-607-625015 City Parks $ 25,000 $ 5,000 $ 5,000
Total Equipment $ 28,000 $ 8,000 $ 8,000
Professional Services
08-607-630017 City Landscape Maintenance $ 65,000 $ 65,000 $ 65,000
08-607-630018 Storage space; equipment/records $ 26,000 $ 28,000 $ 28,000
08-607-630019 Community Events $ 5,000 $ 5,000 $ 5,000
Total Professional Services $ 96,000 $ 98,000 $ 98,000
www.cityofwestworth.com
