|
EXHIBIT B
<br /> (AMENDED BUDGET)
<br /> City of La Porte
<br /> Consolidated Summary of All Funds
<br /> FY 10 -11 FY 10 -11
<br /> Revenues Expenses
<br /> Governmental Fund Types:
<br /> General Fund 36,735,672 36,855,148
<br /> Grant Fund 661,871 1,017,834
<br /> Street Maintenance Sales Tax 718,613 1,400,000
<br /> Community Investment 259,410 383,003
<br /> Hotel/Motel Occupancy Tax 419,000 376,719
<br /> Section 4B Sales Tax 1,443,226 1,220,993
<br /> Tax Increment Reinvestment 2,000,750 1,919,250
<br /> Total Governmental Types 42,238,542 43,172,947
<br /> Enterprise:
<br /> Utility 7,894,600 7,888,392
<br /> Airport 54,782 122,068
<br /> La Porte Area Water Authority 1,219,011 1,040,920
<br /> Total Enterprise 9,168,393 9,051,380
<br /> Internal Service
<br /> Motor Pool 2,095,815 3,060,758
<br /> Insurance Fund 4,548,418 4,903,465
<br /> Technology Fund 164,784 -
<br /> Total Internal Service 6,809,017 7,964,223
<br /> Capital Improvement:
<br /> General 2,146,503 2,388,442
<br /> Utility 603,500 1,020,000
<br /> Sewer Rehabilitation 300,600 345,000
<br /> Drainage Improvement Fund 270,400 270,000
<br /> 2004 C/O Bond Fund - 550,000
<br /> 2006 GO Bond Fund - 35,615
<br /> 2007 C/O Bond Fund - 647,184
<br /> 2010 C/O Bond Fund 10,000 -
<br /> Other Infrastructure 7,000 330,000
<br /> Total Capital Improvement 3,338,003 5,586,241
<br /> Debt Service:
<br /> General 3,693,160 3,516,576
<br /> Utility 312,179 316,496
<br /> La Porte Area Water Authority 689,488 689,488
<br /> Total Debt Service 4,694,827 4,522,560
<br /> Total All Funds 66,248,782 70,297,351
<br />
|