Page 23 - WestlakeFY24Ord979AdoptingBudget
P. 23
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
CEMETERY FUND
REVENUES AND OTHER SOURCES
General Sales Tax - - - - - - - - -
Property Tax - - - - - - - - - -
Hotel Occupancy Tax - - - - - - - - - -
Beverage Tax - - - - - - - - - -
Franchise Fees - - - - - - - - - -
Permits & Fees Other - - - - - - - - - -
Permits & Fees Building - - - - - - - - - -
Charge for Services - 14,150 - - - - - - - -
Fines and Forfeitures - - - - - - - - - -
Investment Earnings - 500 - - - - - - - -
Contributions - - - - - - - - - -
Misc Income - 275 - - - - - - - -
Total Revenues - 14,925 - - - - - - - -
Transfers In - - - - - - - - - -
Total Other Sources - - - - - - - - - -
TOTAL REVENUES AND OTHER SOURCES 14,925 - - - - - - - -
FY2024 EXPENDITURES AND OTHER USES
Total Payroll & Related - - - - - - - - - -
Total Operations - 21,600 - - - - - - - -
Facilities Expenditures - - - - - - - - - -
Total Other Uses - - - - - - - - - -
TOTAL EXPENDITURES AND OTHER USES 21,600 - - - - - - - -
FY2024 WESTLAKE ACADEMY EXPENDITURES
Total Payroll & Related - - - - - - - - - -
Total Operations - - - - - - - - - -
Total Other Uses - - - - - - - - - -
TOTAL WESTLAKE ACADEMY EXPENDITURES
TOTAL FUND EXPENDITURES 21,600 - - - - - - - -
REVENUES OVER (UNDER) EXPENDITURES 6,675) - - - - - - - -
FY2024 Proposed Budget 11
