Page 41 - Haltom City Budget FY21
P. 41

CITY OF HALTOM CITY ANNUAL BUDGET, FY2021                  BUDGET OVERVIEW




               SUMMARY OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE
                                         SPECIAL REVENUE FUNDS (Part 2)
                                                   FISCAL YEAR 2021









                                           Police   Park     Park     Safe              Police
                    Fire Donation   Library                                   Animal             Police
           PEG Fund                      Forfeiture   Donation   Dedication  Pathways   Donation           Total
                      Fund    Donation Fund                                 Shelter Fund       CART Fund
                                           Fund     Fund     Fund     Fund              Fund
           $393,650     $2,367              244,411  $63,651  $76,386  $147,894  $67,766  $28,363  $41,530  $5,680  $7,595,875

                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -                        -
                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -        1,799,206
                  50,000                            -                           -                   -                         -                      -                   -                        -                        -                      -             50,000
                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -           275,000
                             -                            -                           -        18,000                         -                      -                   -                        -                        -                      -           113,000
                             -                            -                19,600              38,500                      -                   -                        -                        -                      -             58,100
                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -             64,000
                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -                        -
                    6,000                    6,550                  8,300          1,500              10,150             3,500          2,250               7,000             24,200                150           139,200
                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -                        -
                  56,000                    6,550                27,900        19,500              48,650             3,500          2,250               7,000             24,200                150        2,498,506


                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -           560,479
                             -                    6,548                22,500        16,000                         -                      -                   -               5,000             47,500             1,000        1,070,153
                    5,000                            -                           -                   -              70,341        151,394                   -                        -                        -                      -           861,585
                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -                        -
                             -                            -                           -                   -                         -                      -                   -                        -                        -                      -           372,775
                    5,000                    6,548                22,500        16,000              70,341        151,394                   -               5,000             47,500             1,000        2,864,992
           $444,650     $2,369              249,810        67,151              54,699  $0  $70,016  $30,363  $18,230  $4,830  $7,229,389






































                                                             41
   36   37   38   39   40   41   42   43   44   45   46