|
2024 2025 2025 2026
<br />ACTUAL BUDGET ESTIMATED BUDGET
<br />REVENUE:
<br /> General Customers 478,437$ 500,000$ 500,000$ 530,000$
<br /> Transfers from Other Funds 102,000 -$ -$
<br /> Total Revenue 580,437$ 500,000$ 500,000$ 530,000$
<br />EXPENSES:
<br />4101 Full-Time Employee 166,745$ 181,030$ 181,030$ 207,470$
<br />4120 PERA 10,444 13,590 13,590 15,560
<br />4122 FICA 10,059 13,850 13,850 15,850
<br />4125 Health Insurance - 23,660 23,660 37,066
<br />4126 Life Insurance - 348 348 422
<br />4201 Office Supplies - 1,000 1,000 1,000
<br />4240 Uniform 126 - 200
<br />4312 Telephone 264 - 300
<br />4313 Postage 470 - 500
<br />4290 Repair & Maintenance - 18,000 18,000 18,000
<br />4700 Contract Service 4,452 6,600 6,600 6,600
<br />4301 Capital Expenditure - CIP 265,930 136,000 136,000 113,500
<br /> Total Expenses 458,490$ 394,078$ 394,078$ 416,468$
<br /> Net Income (loss) from Operations 121,947$ 105,922$ 105,922$ 113,532$
<br />OTHER INCOME (EXPENSE):
<br />Investment 2,189 1,000 1,000 2,200
<br />Miscellaneous 114 - - -
<br /> Total Other Income 2,302$ 1,000$ 1,000$ 2,200$
<br /> Net Income (Loss)124,249$ 106,922$ 106,922$ 115,732$
<br />CITY OF LITTLE CANADA ANNUAL BUDGET
<br />STORM WATER (603)
<br />126
|