|
<br />EXHIBIT B
<br />(AMENDED BUDGET)
<br />City of La Porte
<br />Consolidated Summary of All Funds
<br /> FY 09-10 FY 09-10
<br /> Revenues Expenses
<br />Governmental Fund Types:
<br />General Fund 32,894,465 33,049,924
<br />Grant Fund 2,357,477 2,628,903
<br />Street Maintenance Sales Tax 726,845 700,000
<br />Community Investment 231,361 433,771
<br />Hotel/Mote1 Occupancy Tax 495,100 1,003,281
<br />Section 4B Sales Tax 1,476,490 1,912,674
<br />Tax Increment Reinvestment 1,403,304 1,413,966
<br />Total Governmental Types 39,585,042 41,142,519
<br />Enterprise:
<br />Utility 8,288,732 7,708,571
<br />Sylvan Beach 3,500
<br />Airport 51,875 22,368
<br />La Porte Area Water Authority 1,227,771 974,545
<br />Golf Course 1,171,150 1,364,643
<br />Total Enterprise 10,739,528 10,073,627
<br />Internal Service
<br />Motor Pool 2,218,600 1,969,367
<br />Insurance Fund 4,214,727 4,497,908
<br />Technology Fund 1,191,597 1,221,111
<br />Total Internal Service 7,624,924 7,688,386
<br />Capital Improvement:
<br />General 1,813,500 2,543,600
<br />Utility 592,500 257,000
<br />Sewer Rehabilitation 301,600 408,168
<br />Drainage Improvement Fund 290,500 169,000
<br />2004 C/O Bond Fund 376,570
<br />2005 C/O Bond Fund 256,503
<br />2005 GO Bond Fund 16,219
<br />2006 C/O Bond Fund 966,497
<br />2007 C/O Bond Fund 1,125,492
<br />2009 C/O Bond Fund 9,631,481 9,600,000
<br />Other Infrastructure 10,600 504,000
<br />Total Capital Improvement 12,640,181 16,223,049
<br />Debt Service:
<br />General 4,089,272 4,076,755
<br />Utility 321,596 326,314
<br />La Porte Area Water Authority 740,456 740,456
<br />Total Debt Service 5,151,324 5,143,525
<br />Total All Funds 75,740,999 80,271,106
<br />
|