Page 69 - Azle City Budget 2019
P. 69

City of Azle
                                                 General Fund Summary
                                               Revenues vs. Expenditures


                Proposed       CM Rec.      Approved
                FY 2018-19    FY 2018-19   FY 2018-19

                      7,283,257         7,283,257       7,283,257

                      7,869,117         7,869,117       7,920,560
                         326,100            326,100          326,100
                           39,500              39,500            39,500
                         511,700            511,700          511,700
                           43,400              43,400            43,400
                         480,000            480,000          480,000
                         813,760            813,760          813,760

                    10,083,577       10,083,577     10,135,020

                         626,850            641,337          641,337


                         566,950            515,785          515,785
                         105,467            110,781          110,781
                         189,253            195,384          195,384
                           62,143              62,143            62,143
                         134,574            141,711          141,711
                           87,814            112,623          112,623
                         413,319            445,082          445,082
                      2,767,419         3,140,636       3,140,636
                      1,182,107         1,243,457       1,301,299
                      1,324,345         1,415,226       1,473,068
                         268,824            287,330          287,330
                         125,862            101,121          101,121
                         119,512            146,010          146,010
                         567,128            550,500          550,500
                         180,297            266,564          266,564
                         657,891            614,710          614,710
                         689,449            709,738          709,738
                         221,175            223,175          223,175
                         380,964            384,810          394,810


                    10,044,493       10,666,786     10,792,470

                         665,934              58,128           (16,113)

                      3,600,000         3,600,000       3,600,000

                      4,349,191         3,741,385       3,667,144










            City of Azle 2018-2019 Budget                                                                      57
   64   65   66   67   68   69   70   71   72   73   74