Page 45 - WestlakeFY24Ord979AdoptingBudget
P. 45
Parks and Information Human Commun-
Police Services FY2024 PROPOSED FY2023 PROJECTED CHANGE
Recreation Technology Resources ications
ACADEMY CAPITAL PROJECTS 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
Fines and Forfeitures
Investment Earnings 55,000 5,000 50,000
Contributions
Misc Income
Total Revenues 55,000 5,000 50,000
Transfers In
Total Other Sources
TOTAL REVENUES AND OTHER SOURCES 55,000 5,000 50,000
FY2024 EXPENDITURES AND OTHER USES
Total Payroll & Related
Total Operations
Facilities Expenditures
Total Other Uses
TOTAL EXPENDITURES AND OTHER USES
FY2024 WA SHARED SERVICES
Total Payroll & Related
Total Operations 800,000 ( 800,000)
Total Other Uses
TOTAL WESTLAKE ACADEMY EXPENDITURES 800,000 (800,000)
TOTAL FUND EXPENDITURES 800,000 (800,000)
REVENUES OVER (UNDER) EXPENDITURES 55,000 (795,000) 850,000
FY2024 Proposed Budget 22
