Page 32 - Dalworthington Gardens FY21 Budget
P. 32

09/17/2020








                                   8/4/20201:01 PM
                                                     112 - Capital Fire Truck Fund
                                                                                                                        2018-19            2019-20                2019-20                         2020-21
                                                                                                                                                                              % of                            % of
                                                                                                                                           Amended                            Budg        Proposed         Projected

                                    Account Number                        Account Description                           ACTUAL              Budget           Projected          et        Budget          FY 2019/20
                                    00.4800                               Other:Interest Invest                                             91                2,500  $                1,219  49% $                    -  0%

                                    Total Other Revenue                                                                                    91  $            2,500  $               1,219  49%  $                    -  0%



                                    00.4900                               Transfer In                                             100,000              25,000  $                    -  0%  $                    -  0%

                                    Other Sources                                                                                100,000  $          25,000  $                    -  0%  $                   -    0%
                                    TOTAL REVENUE                                                                              100,091             27,500                   1,219  4%  $                 -     0%

                                    50.9100                               Capital Outlay:DPS Vehicle                                        -             $                    -  0%  $                    -   0%
                                    50.9105                               Capital Outlay:DPS Equipment                                    -               $                    -  0%  $                    -   0%
                                    Total Capital Outlay                                                                                  -                       -  $                    -  0%  $                   -    0%


                                    40.9700                               Other Uses: Transfer Out                                          -             $           101,310  0%     $                    -   0%

                                    Total Capital Outlay                                                                                  -                       -  $           101,310  0%  $                   -    0%

                                    TOTAL EXPENSES                                                                                     -                  -  $         101,310  0%     $                 -     0%

                                                                                                                                  100,091              27,500              (100,091)                        -







































                                                                                                                                                                                           Page 17 of 48
   27   28   29   30   31   32   33   34   35   36   37