Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2024 Supplemental LTAC RFP 5-8-24
FUND 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 125 OBJECT 313005 313006 361100 369800 388100 411101 411102 411103 411104 411105 411106 411107 411108 411111 411112 411113 411123 411125 411126 411127 514200 597059 599997 ORG 12531331 12531331 12536111 12536980 12538810 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12555730 12551420 12559700 12559999 ACCOUNT 125.000.35.31331.313005. 125.000.35.31331.313006. 125.000.35.36111.361100. 125.000.35.36980.369800. 125.000.35.38810.388100. 125.000.35.55730.411101. 125.000.35.55730.411102. 125.000.35.55730.411103. 125.000.35.55730.411104. 125.000.35.55730.411105. 125.000.35.55730.411106. 125.000.35.55730.411107. 125.000.35.55730.411108. 125.000.35.55730.411111. 125.000.35.55730.411112. 125.000.35.55730.411113. 125.000.35.55730.411123. 125.000.35.55730.411125. 125.000.35.55730.411126. 125.000.35.55730.411127. 125.000.35.51420.514200. 125.000.35.59700.597059. 125.000.35.99999.599997. ACCOUNT DESCRIPTION HOTEL/MOTEL LODGING TRANSIENT RENTAL (STADIUM-22%) INVESTMENT INTEREST PRIOR YR REFUND LESS THAN $500 PRIOR YEAR REFUND OVER $499 JC HISTORICAL SOCIETY TCC-PROMOTIONAL ACTIVITIES QUILCENE HISTORICAL MUSEUM N HD CNL CHMBR&VISITOR CNTR JC CHAMBER OF COMMERCE WEST END CHAMBER OF COMM OLY PEN GATEWAY CENTER CHIMACUM FARMERS MARKET QUILCENE FAIR & PARADE EMRLD TOWNS (ETA)-SHRIMP FEST PL VILLAGE COUNCIL TRAILS COMM THE PRODUCTION ALLIANCE PENINSULA TRAILS COALITION WOODEN BOAT FOUNDATION JC FARMERS MARKET TREASURER FINANCIAL SVCS FEES TR TO COUNTY ADMIN RFP BUDGET Total 125 HOTEL-MOTEL Revenue Total Expense Total Grand Total ORIGINAL APPROP -367500 -367500 -20000 0 0 50000 275000 51000 55000 17400 50000 110000 0 10000 10000 12000 55000 0 10000 15000 500 4658 10000 -19442 -755000 735558 -19442 less plus net Estimated 2024 ending fund balance Estimated 2025 revenue 2025 Available less reserve Potential 2025 RFP if no 2024 Supplemental RFP Potential 2024 Supplemental RFP Potential 2025 RFP with max 2024 Supplemental RFP Proposed2025 base budget Residual for a 2025 RFP REVISED BUDGET -367500 -367500 -20000 0 0 50000 275000 51000 55000 17400 50000 110000 0 10000 10000 12000 55000 0 10000 15000 500 4658 10000 -19442 -755000 735558 -19442 Cash and Investments - 5-8-24 Remaining 2024 expense Remaining 2024 revenue YTD ACTUAL -75579.22 -75993.26 -11748.2 -205.74 -5455.3 0 67922.77 25500 27500 0 25000 33437.12 15000 10000 10000 0 27500 12000 10000 0 0 4658 0 99536.17 -168981.72 268517.89 99536.17 667050.27 467040 311145 -155895 511155.27 500000 1011155.27 200000 811155.27 311155.27 500000 665000 146155.27 MTD ACTUAL 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 AVAILABLE BUDGET -291920.78 -291506.74 -8251.8 205.74 5455.3 50000 207077.23 25500 27500 17400 25000 76562.88 -15000 0 0 12000 27500 -12000 0 15000 500 0 10000 -118978.17 -586018.28 467040.11 -118978.17 -151572.48 -37893.12 -454717.44 -151572.48 -303144.96