DeSoto FY21-FY22 Budget Book

CITY OF DESOTO REVENUE SUMMARY BY MAJOR TYPE ALL FUNDS

MISCELLANEOUS

DEBT PROCEEDS & OTHER FINANCING SOURCES

$

1,002,613

$

26,918,000

$

16,145,000

SPONSORSHIPS/DONATIONS/CONTRIBUTIONS

$

139,293

$

33,900

$

15,000

TOWER RENTAL/LEASE INCOME

$ $ $

151,847 620,076 1,913,830

$ $ $

158,500 362,200

$ $ $

359,500 360,630

OTHER MISCELLANEOUS

Subtotal Miscellaneous Revenue

27,472,600

16,880,130

TOTAL REVENUES

$

94,664,984

$

123,517,094

$

122,882,608

INTERFUND TRANSFERS

FROM GENERAL FUND TO OTHER FUNDS FROM REGIONAL DISPATCH TO OTHER FUNDS

$ $ $ $ $ $ $ $ $ $ $ $ $

7,337,354 480,000

$ $ $ $ $ $ $ $ $ $ $ $ $

7,164,504 430,000

$ $ $ $ $ $ $ $ $ $ $ $ $

7,827,757 480,000

FROM JAIL TO OTHER FUNDS

19,500 515,700 491,965 26,300

22,000 217,700 82,050 26,300

19,500 217,700 78,000 26,300

FROM PARK DEVELOPMENT CORP. TO OTHER FUNDS FROM SPECIAL REVENUE FUNDS TO OTHER FUNDS FROM DEBT SERVICE FUNDS TO OTHER FUNDS FROM FACILITY MAINTENACE TO OTHER FUNDS FROM EQUIP. REPLACEMENT FUNDS TO OTHER FUNDS FROM CAPITAL PROJECT FUNDS TO OTHER FUNDS FROM PUBLIC UTILITIES FUNS TO OTHER FUNDS FROM STORM DRAINAGE FUNDS TO OTHER FUNDS FROM SANITATION FUNDS TO OTHER FUNDS

‐ ‐

2,370

2,370

606,830 3,968,190 1,073,125

2,178,000 3,422,895 599,925

4,833,548 599,925 142,100 14,227,200

25,600

85,600

Subtotal Interfund Transfers

14,544,564

14,231,344

GRAND TOTAL REVENUES BY MAJOR TYPE

$

109,209,548

$

137,748,438

$

137,109,808

98

Made with FlippingBook Annual report maker