|
EXHIBIT A
<br />(ORIGINAL BUDGET)
<br />City of La Porte
<br />Consofidated Summary of All Funds
<br />Governmental Fund Types:
<br />General Fund
<br />Grant Fund
<br />Street Maintenance Sales Tax
<br />Community Investment
<br />Hotel/Motel Occupancy Tax
<br />Section 4B Sales Tax
<br />Tax Increment Reinvestment
<br />Total Governmental Types
<br />Enterprise:
<br />Utility
<br />Sylvan Beach
<br />Airport
<br />La Porte Area Water Authority
<br />Golf Course
<br />Total Enterprise
<br />Internal Service
<br />Motor Pool
<br />Insurance Fund
<br />Technology Fund
<br />Total Internal Service
<br />Capital Improvement:
<br />General
<br />Utility
<br />Sewer Rehabilitation
<br />Drainage Improvement Fund
<br />2004 C/O Bond Fund
<br />2005 C/O Bond Fund
<br />2005 GO Bond Fund
<br />2006 C/O Bond Fund
<br />2007 C/O Bond Fund
<br />2009 C/O Bond Fund
<br />Other Infrastructure
<br />Total Capital Improvement
<br />Debt Service:
<br />General
<br />Utility
<br />La Porte Area Water Authority
<br />Total Debt Service
<br />FY 09-10 FY 09-10
<br />Revenues Expenses
<br />32,894,465
<br />32,894,465
<br />1,995,712
<br />2,160,353
<br />726,845
<br />700,000
<br />231,361
<br />344,700
<br />495,100
<br />977,522
<br />1,476,490
<br />1,910,464
<br />1,403,304
<br />1,413,966
<br />39,223,277 40,401,470
<br />8,288,732
<br />7,740,176
<br />-
<br />3,500
<br />51,875
<br />22,368
<br />1,227,771
<br />974,545
<br />1,171,150
<br />1,360,393
<br />10,739,528
<br />10,100,982
<br />2,218,600
<br />1,969,367
<br />4,214,727
<br />4,497,908
<br />1,191,597
<br />1,184,405
<br />7,624,924
<br />7,651,680
<br />1,525,000
<br />2,255,100
<br />592,500
<br />105,000
<br />301,600
<br />350,000
<br />290,500
<br />169,000
<br />-
<br />376,570
<br />-
<br />256,503
<br />-
<br />16,219
<br />-
<br />966,497
<br />-
<br />1,125,492
<br />9,631,481
<br />9,600,000
<br />10,600
<br />504,000
<br />12,351,681 15,724,381
<br />4,089,272
<br />4,076,755
<br />321,596
<br />326,314
<br />740,456
<br />740,456
<br />5,151,324
<br />5,143,525
<br />Total All Funds 75,090,734 79,022,038
<br />
|