Page 11 - WestlakeFY24Ord979AdoptingBudget
P. 11

Town Manager' s  Planning and  Town Secretary' s  Fire/ EMS              Public       Facilities     Finance
                                                                               Council    General Services                                                      Municipal Court
                                                                                                            Office     Development      Office     Department                    Works      Maintenance    Department


                               ECONOMIC DEVELOPMENT FUND
                               REVENUES AND OTHER SOURCES
                                    General Sales Tax                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Property Tax                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Hotel Occupancy Tax                          -                   10,000                          -                          -                          -                          -                          -                          -                          -                          -
                                    Beverage Tax                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Franchise Fees                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Permits &  Fees Other                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Permits &  Fees Building                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Charge for Services                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Fines and Forfeitures                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Investment Earnings                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Contributions                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Misc Income                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Total Revenues                          -                    10,000                          -                          -                          -                          -                          -                          -                          -                          -
                                    Transfers In                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Total Other Sources                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                               TOTAL REVENUES AND OTHER SOURCES                                  10,000                          -                          -                          -                          -                          -                          -                          -                          -


                               FY2024 EXPENDITURES AND OTHER USES
                                    Total Payroll &  Related                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Total Operations                          -                   10,000                          -                          -                          -                          -                          -                          -                          -                          -
                                    Facilities Expenditures                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Total Other Uses                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                               TOTAL EXPENDITURES AND OTHER USES                                 10,000                          -                          -                          -                          -                          -                          -                          -                          -


                               FY2024 WA SHARED SERVICES
                                    Total Payroll &  Related                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Total Operations                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                                    Total Other Uses                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
                               TOTAL WESTLAKE ACADEMY EXPENDITURES


                               TOTAL FUND EXPENDITURES                                           10,000                          -                          -                          -                          -                          -                          -                          -                          -
                               REVENUES OVER (UNDER)  EXPENDITURES














                                       FY2024 Proposed Budget                                                                                                                                                 5
   6   7   8   9   10   11   12   13   14   15   16