11.07.2015 Views

FYE 14 Budget prelim - City of Norman

FYE 14 Budget prelim - City of Norman

FYE 14 Budget prelim - City of Norman

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

CITY OF NORMANG.O. COMBINED PURPOSE BONDS FUND - 1992 (64)STATEMENT OF REVENUES AND EXPENDITURES<strong>FYE</strong> 12 <strong>FYE</strong> 13 <strong>FYE</strong> 13 <strong>FYE</strong> <strong>14</strong> <strong>FYE</strong> 15 <strong>FYE</strong> 16ACTUAL BUDGET ESTIMATED PROJECTED PROJECTED PROJECTED------------------------- ---------------------------- ------------------------- ------------------------- ------------------------- -------------------------1 Beginning Fund Balance 78,269 54,484 158,997 0 0 02 ------------------------- ---------------------------- ------------------------- ------------------------- ------------------------- -------------------------3 Revenues4 Interest/Investment Income 1,304 2,000 479 0 0 05 Audit Accruals/Adjustments 91,040 0 0 0 0 06 Sales Tax 238,572 90,277 90,587 0 0 07 ------------------------- ---------------------------- ------------------------- ------------------------- ------------------------- -------------------------8 Total Revenues 330,916 92,277 91,066 0 0 09 ------------------------- ---------------------------- ------------------------- ------------------------- ------------------------- -------------------------10 Expenditures11 I/F Transf - Gen Debt Service 250,188 <strong>14</strong>6,761 250,063 0 0 012 ------------------------- ---------------------------- ------------------------- ------------------------- ------------------------- -------------------------13 Total Expenditures 250,188 <strong>14</strong>6,761 250,063 0 0 0<strong>14</strong> ------------------------- ---------------------------- ------------------------- ------------------------- ------------------------- -------------------------15 Net Difference 80,728 (54,484) (158,997) 0 0 016 ------------------------- ---------------------------- ------------------------- ------------------------- ------------------------- -------------------------17 Ending Fund Balance 158,997 0 0 0 0 018 ============== ================ ============== ============== ============== ==============19 Reserve for Debt Service 158,997 0 0 0 0 0============== ================ ============== ============== ============== ==============ANNUAL BUDGET119

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!