Page 59 - WestlakeFY24Ord979AdoptingBudget
P. 59
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
UTILITY MAINTENANCE & REPAIR 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 - - - - - - - 7,500 - -
Contributions - - - - - - - - - -
Misc Income - - - - - - - - - -
Total Revenues - - - - - - - 7,500 - -
Transfers In - - - - - - - - - -
Total Other Sources - - - - - - - - - -
TOTAL REVENUES AND OTHER SOURCES 7,500 - -
FY2024 EXPENDITURES AND OTHER USES
Total Payroll & Related - - - - - - - - - -
Total Operations - - - - - - - 736,000 - -
Facilities Expenditures - - - - - - - - - -
Total Other Uses - - - - - - - - - -
TOTAL EXPENDITURES AND OTHER USES 736,000 - -
FY2024 WESTLAKE ACADEMY EXPENDITURES
Total Payroll & Related - - - - - - - - - -
Total Operations - - - - - - - - - -
Total Other Uses - - - - - - - - - -
TOTAL WESTLAKE ACADEMY EXPENDITURES
TOTAL FUND EXPENDITURES 736,000 - -
REVENUES OVER (UNDER) EXPENDITURES 728,500) - -
FY2024 Proposed Budget 29
