Page 48 - WestlakeFY24Ord979AdoptingBudget
P. 48

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


 LONE STAR 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                          -                        200                          -                          -                          -                          -                          -                          -                          -                          -
 Contributions                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
 Misc Income                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
 Total Revenues                          -                        200                          -                          -                          -                          -                          -                          -                          -                          -
 Transfers In                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
 Total Other Sources                          -                            -                          -                          -                          -                          -                          -                          -                          -                          -
 TOTAL REVENUES AND OTHER SOURCES  200                          -                          -                          -                          -                          -                          -                          -                          -


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


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


 TOTAL FUND EXPENDITURES
 REVENUES OVER (UNDER)  EXPENDITURES  200                          -                          -                          -                          -                          -                          -                          -                          -














 FY2024 Proposed Budget                                                           23
   43   44   45   46   47   48   49   50   51   52   53