CITY OF DESOTO FUND POLICE EQUIPMENT REPLACE FUND 409 SUMMARY
Actuals FY Budget FY Projected FY Adopted FY Planning FY 2019 2020 2020 2021 2022
LINE ITEMS
FUND BALANCE-BEGINNING $139,023 $113,665 $113,665 $115,665 $115,815 REVENUES INTEREST $66,222 $66,222 $0 $0 $0 INTEREST $1,515 $750 $1,000 $150 $150 TRANSFERS FROM OTHER FUNDS $114,652 $114,652 $114,652 $117,152 $114,672 TOTAL REVENUES $182,389 $181,624 $115,652 $117,302 $114,822 TOTAL AVAILABLE RESOURCES $321,412 $295,289 $229,317 $232,967 $230,637
EXPENDITURES SUPPLIES
$159,179 $111,282 $111,282 $114,782 $112,282
TRANSFERS OUT
$0
$2,370
$2,370
$2,370
$2,370
TOTAL EXPENDITURES
$207,747 $113,652 $113,652 $117,152 $114,652
FUND BALANCE - ENDING $113,665 $181,637 $115,665 $115,815 $115,985
393
Made with FlippingBook - professional solution for displaying marketing and sales documents online