Page 288 - City of Westlake FY20 Budget

Lone Star Transportation Fund 418

Program Summary
Fiscal Year 2019/2020
Adopted Estimated Adopted FY 19/20 Adopted
Actuals Budget Budget Budget vs
FY 17/18 FY 18/19 FY 18/19 FY 19/20 FY 18/19 Estimated

REVENUES & OTHER SOURCES
General Sales Tax $ - $ - $ - $ - $ - 0%
Property Tax - - - - - 0%
Charge for Service - - - - - 0%
Hotel Occupancy Tax - - - - - 0%
Beverage Tax - - - - - 0%
Franchise Fees - - - - - 0%
Permits & Fees Other - - - - - 0%
Permits & Fees Building - - - - - 0%
Permits & Fees Utility - - - - - 0%
Fines & Forfeitures - - - - - 0%
Investment Earnings 351 275 1,035 1,035 - 0%
Contributions - - - - - 0%
Misc Income - - - - - 0%
Total Revenues 351 275 1,035 1,035 - 0%
Transfers In - - - - - 0%
Other Sources - - - - - 0%
Total Other Sources - - - - - 0%
TOTAL REVENUES & OTHER SOURCES $ 351 $ 275 $ 1,035 $ 1,035 $ - 0%
EXPENDITURES & OTHER USES
Payroll Salaries $ - $ - $ - $ - $ - 0%
Payroll Transfers In - - - - - 0%
Total Payroll and Related - - - - - 0%
Debt - - - - - 0%
Economic Development - - - - - 0%
Insurance - - - - - 0%
Payroll Transfers Out - - - - - 0%
Repair & Maintenance - - - - - 0%
Rent & Utilities - - - - - 0%
Services - - - - - 0%
Supplies - - - - - 0%
Water Purchases - - - - - 0%
Total Operations & Maintenance - - - - - 0%
TOTAL OPERATING EXPENDITURES - - - - - 0%
Capital Project Funds - - - - - 0%
Capital Outlay - - - - - 0%
Maintenance & Replacment Funds - - - - - 0%
Total Capital and M&R Projects - - - - - 0%
Transfers Out - - - - - 0%
Other Sources - - - - - 0%
Total Other Uses - - - - - 0%
TOTAL NON-OPERATING EXPENDITURES - - - - - 0%
TOTAL EXPENDITURES & OTHER USES - - - - - 0%

SUMMARY
Excess Revenues over(under) Expenditures 351 275 1,035 1,035 - 0%

FUND BALANCE, BEGINNING 13,790 14,141 14,141 15,176 1,035 7%
FUND BALANCE, ENDING 14,141 14,416 15,176 16,211 1,035 7%
Restricted/Assigned/Committed Funds 14,141 14,416 15,176 16,211 1,035 7%
UNASSIGNED FUND BALANCE, ENDING $ - $ - $ - $ - $ - 0%
RESTRICTED/ASSIGNED/COMMITED FUNDS
Cash 418 10110 00 000 $ 14,141 $ 14,416 $ 15,176 $ 16,211 $ 1,035 7%

TOTAL RESTRICTED/ASSIGNED/COMMITTED FUNDS $ 14,141 $ 14,416 $ 15,176 $ 16,211 $ 1,035 7%

276