FY 2024-25 Adopted Budget Book


00-Budget Cover Pages
1

001 Table of Contents
3

01-Introduction section TC
7

02-Business Plan-TC
28

03-Budget message
47

04-Budget Policies-TC
53

05- Financial Analysis Combined-TC
82

17-Expenditure Summary by fund.pdf
106

Expenditure Summary By Fund
106

16-Budget expenditure summary by function.pdf
105

Expenditure Summ by Function
105

13-Major Revenues Chart.pdf
101

Chart1
101

12-Revenue Summary by Fund.pdf
99

Revenue Summary By Fund
99

04-Adopted Budget by Catergory.pdf
90

Bud SummBy Category1
90

03-Change in Positions for FY25.pdf
88

SOUTHWEST REGIONAL COMMUNICATIONS CENTER FUND - 211
88

CITY JAIL OPERATIONS FUND - 112
88

JUVENILE CASE MANAGER FUND - 224
89

RECREATION REVOLVING FUND - 227
89

FIRE TRAINING FUND - 228
89

POLICE GRANT FUND - 229
89

YOUTH SPORTS ASSOCIATION-FOOTBALL FUND - 238
89

COMMUNITY DEVELOPMENT BLOCK GRANT FUND - 263
89

PUBLIC UTILITY FUND - 502
89

STORM DRAINAGE UTILITY FUND - 522
89

SANITATION ENTERPRISE FUND - 552
89

Total Budget Summaries-Financial Analysis 1.pdf
93

Combined Fund Statement Project
93

Total Budget Summaries-Financial Analysis 1.pdf
92

Combined Fund Statement Actuals
92

Combined Fund Statement Adopted
94

Combined Fund Statemnt-Plann
95

DeSoto Strategic Plan Proposal-New 2025.pdf
107

1. Economic outlook:
107

1.2 Housing and Real Estates
107

1.3 Tax Base Component:
108

1.4 Gross Domestic Product - GDP
109

2. Revenue Analysis:
110

2.1 Revenue Forecast Assumptions:
110

2.3 Revenue Per Capita:
112

3. Revenue Elements:
112

3.1 Property Tax Revenue:
112

3.2.1 Sales Tax
114

3.2.2 Utility Franchise Tax:
114

3.3 Municipal Court Revenue:
115

3.4 Charges for Services:
116

3.5 Earning on Investments:
117

3.7 Intergovernmental Revenue:
118

Average Projected Growth Rate: 3.03%
120

06-General Fund combined TC
121

02-Property Tax Rate History.pdf
124

Property Tax Rate History
124

01-General Fund Summary.pdf
123

General fund Summary
123

Parks and Rec- PERFORMANCE MEASURES.pdf
162

Aquatics - New Format - PERFORMANCE MEASURES
162

Park Maintenance and Litter Crew - New Format - PERFORMANCE MEASURES
163

Recreation and Civic Center - New Format - PERFORMANCE MEASURES
164

Senior Center - New Format - PERFORMANCE MEASURES
165

11-Developmental Services.pdf
160

Developmental Srv Summary
160

Development Services performance measures.pdf
152

Building Inspections - New Format - PERFORMANCE MEASURES
152

Facilities Management - New Format - PERFORMANCE MEASURES
154

Planning & Zoning - New Format - PERFORMANCE MEASURES
156

Street Maintenance - New Format - PERFORMANCE MEASURES
158

19-Non Departmental DDC.pdf
197

Economic Incentive 905
197

07-Cooperative Efforts Combined TC
204

Combined Jail
211

00-Performance measures Jail
211

04-JAIL
212

Jail Summary
212

Combined SWRCC
206

00-Performance measures
206

01-SWRCC Fund 111
208

111-SWRCC Summary
208

08-Sales Corporations-DDC combined TC
214

DDC - New Format - PERFORMANCE MEASURES
216

09-Public Utility Combined TC
220

10-Storm Drainage Combined TC
237

11-Sanitation combined TC
243

12-Hotel Tax combined TC
249

14-Special Revenue Combined TC
263

15-All other funds combined TC
292

16-Captial Improvement-TC
314

EW.Capital Improvements
314

17-Appendix Combined-TC
322

Appendix
322

Budget Ordinance
336

Tax Ordinance
338

Solid Waste Ordinance
341

Water Ordinance
343

02-Three-Year Head Count -in progress.pdf
86

Table 1
86

Made with FlippingBook - PDF hosting