Sei sulla pagina 1di 1

Estimated Revenue Budget Revision, if needed Total

Revenue Account Initial Budget Amount +/- Amount +/- Amount +/- Amount +/- Amount
COY INSTR MUSIC - SALES $ 75,000.00 $ 75,000.00
COY INSTR MUSIC - DUES & FEES $ 10,000.00 $ 10,000.00
COY INSTR MUSIC - DONATIONS $ 10,000.00 $ 10,000.00
$ -
$ -
Other (please describe):

$ -
Total Estimated Revenue $ 95,000.00 $ - $ - $ - $ - $ 95,000.00

Estimated Expenditures (PO requsitions.) Budget Revision, if needed Total


Expense Account/Description Initial Budget Amount +/- Amount +/- Amount +/- Amount +/- Amount
Coy Instr Music - Misc Purchased Services $ 12,000.00 $ 12,000.00
Coy Instr Music - Repairs & Maintenance $ 3,000.00 $ 3,000.00
Coy Instr Music - Transportation Costs $ 1,000.00 $ 1,000.00
Coy Instr Music - Supplies $ 12,000.00 $ 12,000.00
Coy Instr Music - Resale $ 47,000.00 $ 47,000.00
Coy Instr Music - Instruments/Furniture>1,000$ $ 2,000.00 $ 2,000.00
Coy Instr Music - Equipment over 1,000.00 $ 9,000.00 $ 9,000.00
Coy Instr Music - Dues & Fees $ 7,500.00 $ 7,500.00
Coy Instr Music - Awards $ 1,500.00 $ 1,500.00
Coy Instr Music - Other Misc Expenditures $ - $ -
Total Estimated Expenses: $ 95,000.00 $ - $ - $ - $ - $ 95,000.00

Potrebbero piacerti anche