 |
Expense Detail
Budget
Professional Services
Hermida & CDD Audit $ 13,000.00
Tax Collector – Discount $ 58,292.00
Tax Collection – Collection & Distribution $ 58,292.00
Total $ 129,584.00
Security/Recreation Contractual Services
Security System Maintenance $ 15,000.00
Signs $ 10,000.00
Pressure Washing $ 12,000.00
Building Pest Control/Cleaning $ 12,000.00
Temporary Employees $ 5,000.00
Exercise Facilities $ 15,000.00
Total $ 69,000.00
Vehicle Operations
Fuel & Lubricants (propane) $ 12,000.00
Maintenance & Repair $ 17,200.00
Total $ 29,200.00
Utilities
Electric, Guardhouse, Beachclub $ 18,000.00
Water $ 500.00
Sewer $ 500.00
Telephone $ 8,000.00
Waste Disposal $ 300.00
Bonds $ 2,500.00
Deposits (electric, water, sewer) $ 550.00
Total $ 30,350.00
Tools & Supplies
Office Supplies $ 1,000.00
Janitorial Supplies $ 3,000.00
Total $ 4,000.00
Rentals & Leases
Vehicles, Boats, Motors $ 2,000.00
Furniture/Equipment/Security/Kitchen $ 4,000.00
Total $ 6,000.00
Insurance
Florida League of Cities $ 35,000.00
Miscellaneous Insurance $ 15,000.00
Total $ 50,000.00
Capital Outlay
Security Camera System/Computer $ 7,000.00
Playground & Recreation Equipment $ 20,000.00
Vehicles
Total $ 27,000.00
Expenses Page 2
|