|
<br />EXHIBIT B
<br />(AMENDED BUDGET)
<br />City of La Porte
<br />Consolidated Summary of All Funds
<br /> FY 08-09 FY 08-09
<br /> Revenues Expenses
<br />Governmental Fund Types:
<br />General Fund 33,932.114 37.836.738
<br />Grant Fund 1,213,350 1,534.850
<br />Street Maintenance Sales Tax 786,440 738,695
<br />Community Investment 264,701 888,525
<br />HOIdIMote1Occupancy Tax 583,515 5 Il,249
<br />Section 4B Sales Tax 1,647,506 4,469,935
<br />Tax Increment Reinvestment 1,519,774 1,435,775
<br />T ota! Governmental Types 45,947,460 53,415,767
<br />Enterprise:
<br />Utility 8,416,061 9,199,821
<br />Sylvan Beach 207,601 217,690
<br />Airport 52,995 23,483
<br />La Porte Area Water Authority 1,226,202 1,005,288
<br />Golf Course 1,241,192 1,381,614
<br />Total Enterprise 11,144,057 11,827,902
<br />Internal Service
<br />Motor Pool 2,110,144 3,018,851
<br />Insurance Fund 4,188,192 4,854,161
<br />Technology Fund 973,623 1,333,448
<br />Total Internal Service 7,271,959 9,207,060
<br />Capital Improvement:
<br />General 10,684,213 11.181,965
<br />Utility 655,850
<br />Sewer Rehabilitation 304,927 350.000
<br />1998 GO Bond Fund 7,000 590, 195
<br />2000 GO Bond Fund 149,109
<br />2002 GO Bond Fund 1,990
<br />2004 C/O Bond Fund 861.883
<br />2005 C/O Bond Fund 1,400 341,678
<br />2005 GO Bond Fund 73,824
<br />2006 C/O Bond Fund 5,000 2,212,267
<br />2006 GO Bond Fund 2,500 18,021
<br />2007 CIO Bond Fund 10,000 1,640,317
<br />CXherln~tructure 17.282
<br />Total Capitallmprovement 11,688,172 17,421,249
<br />Debt Service:
<br />General 3,276,016 3,345,768
<br />Utility I 04,705 463,850
<br />La Porte Area Water Authority 750,069 750,069
<br />Total Debt Service 4.130,790 4,559,687
<br />Total All Funds 80,182.438 96,431,665
<br />
|